Epic Energy 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	6.94	13.05	3.61	-4.31	-4.45
Depreciation & Amortization	0.47	3.43	1.75	1.96	2.08
Other Amortization	-	0.02	-	-	-
Other Operating Activities	-0.39	-3.5	-0.38	-0.44	-
Change in Accounts Receivable	-10.35	-1.9	-3.01	2.06	-2.29
Change in Inventory	-1.08	1.33	0.29	-0.07	0.32
Change in Accounts Payable	30.7	-0.88	0.1	0.2	0.31
Change in Income Taxes	-0.43	0.08	0.51	-	-
Change in Other Net Operating Assets	-9.83	-10.03	-1.99	0.81	4.45
Operating Cash Flow	16.04	1.6	0.88	0.21	0.02
Operating Cash Flow Growth	901.25%	82.67%	313.68%	1147.06%	-
Capital Expenditures	-35.46	-	-0.11	-	-0.04
Sale of Property, Plant & Equipment	-	2.89	-	-	-
Investment in Securities	-27.35	-0.58	-0.65	-	-
Investing Cash Flow	-62.81	2.31	-0.76	-	-0.04
Long-Term Debt Issued	10.02	-	-	-	-
Net Debt Issued (Repaid)	10.02	-	-	-	-
Other Financing Activities	47.05	-	-	-	-
Financing Cash Flow	57.07	-	-	-	-
Net Cash Flow	10.3	3.91	0.12	0.21	-0.02
Free Cash Flow	-19.42	1.6	0.77	0.21	-0.02
Free Cash Flow Growth	-	108.32%	262.74%	-	-
Free Cash Flow Margin	-39.89%	3.76%	2.50%	1.84%	-0.16%
Free Cash Flow Per Share	-2.68	0.22	0.11	0.03	-0.00
Cash Interest Paid	0.45	-	-	-	-
Cash Income Tax Paid	0.42	0.46	-	-	-
Levered Free Cash Flow	-18.93	-4.87	-7.98	-2.08	1
Unlevered Free Cash Flow	-18.65	-4.85	-7.98	-2.08	1
Change in Working Capital	9.02	-11.41	-4.1	2.99	2.39