BOM:530253 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	4.87	7.23	9.56	5.62	4.22
Depreciation & Amortization	1.07	1	0.74	0.78	0.82
Other Operating Activities	11.68	13.28	12.45	13.86	13.25
Change in Accounts Receivable	1.42	34.93	-44.05	-0.04	47
Change in Inventory	85.27	-26.97	25.42	-109.53	9.88
Change in Accounts Payable	-76.48	59.19	-22.1	72.4	-29.74
Change in Other Net Operating Assets	5.45	-5.3	11.18	-2.85	7.23
Operating Cash Flow	33.29	83.36	-6.8	-19.74	52.65
Operating Cash Flow Growth	-60.07%	-	-	-	-31.96%
Capital Expenditures	-0.74	-2.28	-0.06	-0.01	-0.01
Investment in Securities	-	-	0.26	-	-
Other Investing Activities	0.9	0.08	0.24	0	0.14
Investing Cash Flow	0.16	-2.19	0.44	-0	0.13
Short-Term Debt Issued	-	-	35.48	32.14	-
Long-Term Debt Issued	-	-	-	3.23	28.96
Total Debt Issued	-	-	35.48	35.37	28.96
Short-Term Debt Repaid	-12.83	-52.52	-	-	-68.27
Long-Term Debt Repaid	-4.94	-16.56	-16.86	-	-
Total Debt Repaid	-17.77	-69.08	-16.86	-	-68.27
Net Debt Issued (Repaid)	-17.77	-69.08	18.63	35.37	-39.32
Issuance of Common Stock	0.11	-	-	-	-
Other Financing Activities	-12.58	-13.36	-12.68	-13.87	-13.39
Financing Cash Flow	-30.25	-82.44	5.95	21.5	-52.7
Net Cash Flow	3.2	-1.28	-0.42	1.76	0.08
Free Cash Flow	32.54	81.08	-6.86	-19.75	52.64
Free Cash Flow Growth	-59.86%	-	-	-	-31.95%
Free Cash Flow Margin	5.77%	8.54%	-0.69%	-3.71%	12.45%
Free Cash Flow Per Share	0.72	1.80	-0.15	-0.44	1.17
Cash Interest Paid	12.58	13.36	12.68	13.87	13.39
Cash Income Tax Paid	0.2	0.5	0.8	0.5	1.3
Levered Free Cash Flow	19.84	64.66	-23.27	-38.69	38.34
Unlevered Free Cash Flow	27.7	73.01	-15.34	-30.02	46.7
Change in Working Capital	15.66	61.85	-29.55	-40.01	34.37

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