BOM:522207 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	-66.91	-55.85	71.29	-32.97	-27.08
Depreciation & Amortization	52.28	59.31	61.46	70.89	83.76
Loss (Gain) From Sale of Assets	-0.75	-62.46	-282.89	-58.51	-0.1
Provision & Write-off of Bad Debts	-0.5	-2.06	-13.55	-0.88	-3.12
Other Operating Activities	25.63	-42.5	80.88	94.21	98.25
Change in Accounts Receivable	-0.71	22.03	65.14	47.78	23.8
Change in Inventory	37.22	120.45	138.5	74.28	-56.13
Change in Accounts Payable	-34.1	14.22	-44.04	-73.09	-1.14
Change in Other Net Operating Assets	-0.77	-6.66	-52.83	11.37	2.21
Operating Cash Flow	11.4	46.5	23.96	133.07	120.45
Operating Cash Flow Growth	-75.48%	94.04%	-81.99%	10.47%	369.59%
Capital Expenditures	-1.79	-8.34	-12.18	-34.34	-8.91
Sale of Property, Plant & Equipment	1.3	144.59	436.73	116.76	0.12
Investment in Securities	0.61	-	-	-1.88	-
Other Investing Activities	33.1	1.34	0.99	0.48	14.73
Investing Cash Flow	33.21	137.59	425.54	81.02	5.93
Short-Term Debt Issued	-	-	-	24.55	-
Long-Term Debt Issued	21.32	25.32	25.4	17	190.2
Total Debt Issued	21.32	25.32	25.4	41.55	190.2
Short-Term Debt Repaid	-7.81	-126.11	-309.06	-	-31.49
Long-Term Debt Repaid	-38.3	-56.28	-72.04	-146.89	-178.16
Total Debt Repaid	-46.12	-182.39	-381.1	-146.89	-209.65
Net Debt Issued (Repaid)	-24.8	-157.07	-355.7	-105.34	-19.44
Other Financing Activities	-19.54	-27.39	-93.6	-108.79	-109.9
Financing Cash Flow	-44.34	-184.46	-449.3	-214.13	-129.34
Net Cash Flow	0.27	-0.37	0.2	-0.05	-2.96
Free Cash Flow	9.61	38.16	11.79	98.72	111.54
Free Cash Flow Growth	-74.81%	223.71%	-88.06%	-11.49%	399.77%
Free Cash Flow Margin	1.42%	6.14%	1.37%	6.58%	5.39%
Free Cash Flow Per Share	1.61	6.39	1.97	16.52	18.67
Cash Interest Paid	-	27.39	93.6	108.79	109.9
Cash Income Tax Paid	-	-2.17	-0.34	-2.11	1.87
Levered Free Cash Flow	45.28	243.64	58.89	-66.25	21.46
Unlevered Free Cash Flow	61.71	259.86	114.65	-1.23	90.39
Change in Working Capital	1.65	150.05	106.77	60.34	-31.26

Source: S&P Global Market Intelligence. Standard template. Financial Sources.