Vinyl Chemicals (India) 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	164.94	223.33	218.44	356.47	348.63
Depreciation & Amortization	0.77	0.6	0.62	0.61	0.06
Other Amortization	0.4	0.4	0.4	0.4	-
Loss (Gain) From Sale of Investments	-14.7	-46.34	-39	-21.48	-23.39
Other Operating Activities	-65.91	49.55	19.42	7.85	31.01
Change in Accounts Receivable	-186.26	14.67	-750.12	-200.33	995.24
Change in Inventory	307.09	565.6	-352.03	-316.54	202.55
Change in Accounts Payable	-327.79	-557.24	1,246	-8.34	-1,388
Change in Other Net Operating Assets	-39.31	-13.49	18.41	-23.45	1.87
Operating Cash Flow	-160.79	237.08	361.79	-204.83	168.17
Operating Cash Flow Growth	-	-34.47%	-	-	58.76%
Capital Expenditures	-8.93	-0.5	-	-7.56	-
Sale of Property, Plant & Equipment	5.4	-	-	-	-
Investment in Securities	211.67	-62.53	-138.89	404.08	-209.81
Other Investing Activities	4.18	2.33	0.71	1.09	1.13
Investing Cash Flow	212.33	-60.7	-138.18	397.61	-208.69
Long-Term Debt Repaid	-	-	-	-3.01	-
Net Debt Issued (Repaid)	-	-	-	-3.01	-
Common Dividends Paid	-128.36	-123.78	-91.69	-91.69	-68.76
Financing Cash Flow	-128.36	-123.78	-183.37	-186.38	-68.76
Net Cash Flow	-76.82	52.61	40.24	6.41	-109.28
Free Cash Flow	-169.71	236.58	361.79	-212.39	168.17
Free Cash Flow Growth	-	-34.61%	-	-	58.76%
Free Cash Flow Margin	-2.60%	3.78%	6.06%	-2.10%	1.94%
Free Cash Flow Per Share	-9.26	12.90	19.73	-11.58	9.17
Cash Interest Paid	0.01	0.01	0.23	11.1	0.35
Cash Income Tax Paid	60	55.5	55.2	109.5	85.5
Levered Free Cash Flow	-83.46	230.44	360.38	-194.74	165.6
Unlevered Free Cash Flow	-83.45	230.44	360.52	-187.8	165.82
Change in Working Capital	-246.28	9.53	161.92	-548.66	-188.14