Sanwaria Consumer Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-35.64	-43.07	-57.95	-56.11	-67.34	-76.56
Depreciation & Amortization	48.8	51.05	56.95	64.94	78.58	78.59
Other Operating Activities	-0.6	-0.53	-0.49	-0.49	-0.59	-0.67
Change in Inventory	-	-	-	-	-	0.79
Change in Other Net Operating Assets	-5.1	-1.7	-8.2	3.63	-22.03	22.65
Operating Cash Flow	7.46	5.75	-9.7	11.97	-11.38	24.8
Operating Cash Flow Growth	20.27%	-	-	-	-	-95.16%
Investment in Securities	-0.06	-	5.57	-0.25	13.77	-15.04
Other Investing Activities	0.6	0.53	0.49	0.49	0.59	0.67
Investing Cash Flow	0.54	0.53	6.06	0.24	14.36	-14.37
Short-Term Debt Issued	-	-	-	0	6.24	2.6
Total Debt Issued	-	-	-	0	6.24	2.6
Long-Term Debt Repaid	-	-7.3	-6.55	-7.94	-12.71	-5.38
Total Debt Repaid	-7.3	-7.3	-6.55	-7.94	-12.71	-5.38
Net Debt Issued (Repaid)	-7.3	-7.3	-6.55	-7.94	-6.48	-2.78
Financing Cash Flow	-7.3	-7.3	-6.55	-7.94	-6.48	-2.78
Miscellaneous Cash Flow Adjustments	0	0	-	-0	-	0
Net Cash Flow	0.7	-1.02	-10.18	4.28	-3.5	7.66
Free Cash Flow	7.46	5.75	-9.7	11.97	-11.38	24.8
Free Cash Flow Growth	20.27%	-	-	-	-	-95.16%
Free Cash Flow Margin	73.07%	57.07%	-96.18%	116.42%	-109.76%	114.37%
Free Cash Flow Per Share	-	0.01	-0.01	0.02	-0.01	0.03
Levered Free Cash Flow	16.23	17.24	8.08	28.19	6.15	44.43
Unlevered Free Cash Flow	16.23	17.24	8.08	28.19	6.15	44.43
Change in Working Capital	-5.1	-1.7	-8.2	3.63	-22.03	23.45