Samyak International Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-2.84	27.85	26.07	5.97	-7.9
Depreciation & Amortization	36.75	36.59	35.37	30.9	28.6
Loss (Gain) From Sale of Assets	2.62	-	-	-	-
Other Operating Activities	19.86	-46.6	1.33	2.47	23.09
Change in Accounts Receivable	7.95	176.12	34.45	6.21	85.33
Change in Inventory	1.79	8.94	-14.51	70.92	-54.8
Change in Accounts Payable	-62.84	-78.32	-7.78	-68.95	-12
Change in Income Taxes	-	-	3.58	-	-
Change in Other Net Operating Assets	-	-	-40.33	11.69	1.35
Operating Cash Flow	3.28	124.58	38.18	59.21	63.68
Operating Cash Flow Growth	-97.37%	226.31%	-35.52%	-7.02%	-
Capital Expenditures	-5.78	-15.09	-15.2	-2.45	-1.68
Sale of Property, Plant & Equipment	11.47	4.48	-	-	-
Cash Acquisitions	34.24	-	-	-	-
Sale (Purchase) of Real Estate	-	-4.53	-	-	-
Investment in Securities	-63.12	-0.1	34.63	-17.82	-11.47
Other Investing Activities	1.12	-4.27	1.25	4.39	12.78
Investing Cash Flow	-22.07	-19.51	20.67	-15.88	-0.37
Long-Term Debt Issued	23.42	35.7	-	-	-
Short-Term Debt Repaid	-	-	-53.47	-31.94	-22.17
Long-Term Debt Repaid	-89.54	-108.56	-	-	-
Total Debt Repaid	-89.54	-108.56	-53.47	-31.94	-22.17
Net Debt Issued (Repaid)	-66.12	-72.86	-53.47	-31.94	-22.17
Issuance of Common Stock	87.5	-	-	-	-
Other Financing Activities	-9.88	-34.57	-2.16	-7.51	-35.99
Financing Cash Flow	11.51	-107.44	-55.63	-39.45	-58.16
Miscellaneous Cash Flow Adjustments	0	-0	-	-	-
Net Cash Flow	-7.28	-2.37	3.22	3.88	5.15
Free Cash Flow	-2.5	109.49	22.98	56.76	62
Free Cash Flow Growth	-	376.54%	-59.52%	-8.45%	-
Free Cash Flow Margin	-0.60%	28.77%	5.00%	12.16%	22.14%
Free Cash Flow Per Share	-0.36	17.53	3.67	9.09	9.92
Cash Interest Paid	-	-	2.16	7.51	35.99
Cash Income Tax Paid	1.84	0.86	-	0.13	0.07
Levered Free Cash Flow	-29.98	254.94	-66.22	35.42	-34.77
Unlevered Free Cash Flow	-23.81	259.48	-63.06	41.47	-28.63
Change in Working Capital	-53.11	106.74	-24.6	19.87	19.89

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.