BOM:519234 Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	13.65	76.45	51.66	22.2	20.11
Depreciation & Amortization	6.47	5.42	5.56	5.79	6.17
Other Operating Activities	10.49	-59.65	-22	7.55	-4.23
Change in Accounts Receivable	39.86	-13.42	-24.66	16.75	-7.03
Change in Inventory	8.08	5.44	29.92	-41.21	-4.84
Change in Other Net Operating Assets	-87.85	22.15	-6.43	-1.8	-6.82
Operating Cash Flow	-9.31	36.38	34.05	9.27	3.36
Operating Cash Flow Growth	-	6.84%	267.39%	175.70%	-86.69%
Capital Expenditures	-18.16	-5.19	-2.27	-3.18	-2.99
Investment in Securities	-12.98	-2	-7.3	-17.1	-2.66
Other Investing Activities	8.9	2.62	2.47	1.24	0.93
Investing Cash Flow	-22.24	-4.57	-7.1	-19.04	-4.72
Short-Term Debt Issued	39.19	-	-	19.99	10.68
Total Debt Issued	39.19	-	-	19.99	10.68
Short-Term Debt Repaid	-	-24.32	-19.33	-	-
Long-Term Debt Repaid	-4.17	-	-	-	-
Total Debt Repaid	-4.17	-24.32	-19.33	-	-
Net Debt Issued (Repaid)	35.03	-24.32	-19.33	19.99	10.68
Other Financing Activities	-3.54	-7.01	-7.96	-9.29	-9.54
Financing Cash Flow	31.49	-31.32	-27.29	10.7	1.13
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	-0.05	0.49	-0.33	0.93	-0.22
Free Cash Flow	-27.46	31.19	31.79	6.09	0.38
Free Cash Flow Growth	-	-1.87%	422.21%	1523.20%	-97.77%
Free Cash Flow Margin	-6.70%	7.10%	7.50%	1.31%	0.10%
Free Cash Flow Per Share	-1.99	2.25	2.29	0.44	0.03
Cash Interest Paid	-	7.01	7.96	9.29	9.54
Cash Income Tax Paid	-	7.26	3.89	1.13	0.08
Levered Free Cash Flow	36.64	20.56	10.68	-5.26	-8.81
Unlevered Free Cash Flow	41.35	24.84	15.54	0.41	-2.92
Change in Working Capital	-39.91	14.16	-1.17	-26.26	-18.68