B. N. Rathi Securities 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	Sep '25 Sep 30, 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	56.98	94.64	105.34	75.79	50.07	36.37
Depreciation & Amortization, Total	4.93	5.53	3.53	2.87	2.32	2.15
Gain (Loss) On Sale of Investments	6.92	-0.15	3.47	1.01	-0.06	-
Stock-Based Compensation	9.01	7.7	-	-	-	-
Change in Accounts Receivable	-34.33	-43.96	-36.41	27.66	-16.45	-46.61
Change in Accounts Payable	-388.82	-0.92	0.91	31.25	232.66	458.86
Change in Other Net Operating Assets	-1,482	-188.86	49.93	-146.64	183.81	-88.06
Other Operating Activities	-73.01	-101.15	-86.46	-44.12	-38.27	-26.78
Operating Cash Flow	-1,899	-226.27	41.2	-51.42	412.02	336.1
Capital Expenditures	-6.45	-5.47	-5.48	-1.91	-6.56	-29.77
Investment in Securities	2,420	298.95	-58.07	-14.75	-266.88	-448.26
Other Investing Activities	89.74	103.02	94.88	63.71	44.97	33.79
Investing Cash Flow	2,503	396.5	31.33	47.06	-228.37	-444.25
Short-Term Debt Issued	-	-	-	-	0.03	0.41
Long-Term Debt Issued	-	-	-	65.99	5.4	16.86
Total Debt Issued	-	-	-	65.99	5.43	17.27
Long-Term Debt Repaid	-	-1.05	-1.18	-16.86	-0.45	-0.53
Total Debt Repaid	-0.91	-1.05	-1.18	-16.86	-0.45	-0.53
Net Debt Issued (Repaid)	-0.91	-1.05	-1.18	49.13	4.99	16.75
Issuance of Common Stock	3.5	4.48	99.9	-	73.92	-
Common Dividends Paid	-20.75	-15.38	-12.6	-8.4	-6.05	-
Other Financing Activities	-5.75	-7.6	-10.47	-16.54	-10.24	-5.87
Financing Cash Flow	-23.9	-19.54	75.65	24.2	62.62	10.88
Net Cash Flow	579.72	150.68	148.18	19.84	246.27	-97.27
Free Cash Flow	-1,906	-231.75	35.72	-53.33	405.46	306.33
Free Cash Flow Growth	-	-	-	-	32.36%	129.59%
Free Cash Flow Margin	-364.71%	-40.28%	6.36%	-11.79%	96.13%	94.23%
Free Cash Flow Per Share	-35.42	-5.55	0.97	-1.59	17.83	15.20
Cash Interest Paid	5.56	7.41	10.37	16.54	10.24	5.87
Cash Income Tax Paid	21.55	38.72	38.21	25.63	20.76	15.23

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