Thakkers Developers 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	51.13	64.77	-9.48	161.47	339.48
Depreciation & Amortization	19.11	17.67	23.07	16.58	9.73
Other Amortization	-	0.03	0.03	0.02	0.02
Loss (Gain) From Sale of Assets	-	-0.48	-0.06	-0.01	-3.41
Loss (Gain) on Equity Investments	-0	-9.92	-0	-0	-19.14
Other Operating Activities	-38.41	-17.59	8.66	-2.78	68.6
Change in Inventory	139.19	6.03	77.27	97.04	-202
Change in Other Net Operating Assets	-142.39	-200.3	54.75	-367.54	-219.82
Operating Cash Flow	28.63	-139.79	154.23	-95.23	-26.53
Capital Expenditures	-9.25	-17.96	-19.96	-30.55	-36.64
Sale of Property, Plant & Equipment	0.21	0.6	0.56	0.05	5.82
Investment in Securities	-28.8	256.44	-210.65	73.45	-104.8
Other Investing Activities	47.15	35.36	7.58	4.13	20.28
Investing Cash Flow	9.31	274.44	-222.47	47.07	-115.33
Long-Term Debt Issued	-	-	87.14	62	125.63
Long-Term Debt Repaid	-24.95	-119.92	-	-	-
Net Debt Issued (Repaid)	-24.95	-119.92	87.14	62	125.63
Other Financing Activities	-7.28	-17.18	-13.72	-3.41	-1.61
Financing Cash Flow	-32.23	-137.11	73.42	58.59	124.02
Miscellaneous Cash Flow Adjustments	-	-	0	-	-0
Net Cash Flow	5.7	-2.45	5.18	10.44	-17.85
Free Cash Flow	19.38	-157.75	134.27	-125.77	-63.17
Free Cash Flow Margin	5.59%	-49.94%	43.58%	-21.78%	-11.39%
Free Cash Flow Per Share	2.15	-17.53	14.92	-13.97	-7.02
Cash Interest Paid	7.28	17.18	13.72	3.41	1.61
Cash Income Tax Paid	19.79	12.68	-8.13	34.72	34.5
Levered Free Cash Flow	-192.04	174.88	-48.09	-84.67	187.8
Unlevered Free Cash Flow	-187.49	185.62	-39.51	-82.54	188.71
Change in Working Capital	-3.2	-194.27	132.01	-270.5	-421.82