BOM:530557 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	-13.58	16.11	6.01	10.44	0.11
Depreciation & Amortization	0.59	0.53	0.5	0.53	-
Loss (Gain) From Sale of Investments	50.57	-200.2	157.02	-	-
Other Operating Activities	-0.42	-0.27	-1.42	-	-
Change in Accounts Receivable	-16.94	3.89	-4.56	-0.65	-0.13
Change in Inventory	8.29	-6.52	13.66	-9.85	3.43
Change in Accounts Payable	3.94	0.31	-0.35	1.79	-
Change in Income Taxes	2.73	0.6	-0.56	-1.62	-0.93
Change in Other Net Operating Assets	-209.91	-16.51	-414.85	38.49	17.81
Operating Cash Flow	-174.72	-202.07	-244.56	39.13	20.3
Operating Cash Flow Growth	-	-	-	92.74%	-5.86%
Investment in Securities	168.55	203.49	-246.85	-34.09	-20.75
Other Investing Activities	0.41	0.27	1.42	-	-
Investing Cash Flow	168.95	203.76	-245.43	-34.09	-20.75
Issuance of Common Stock	-	-	488.63	-	-
Other Financing Activities	0.07	-0.59	-0.06	-2.4	-
Financing Cash Flow	0.07	-0.59	488.57	-2.4	-
Miscellaneous Cash Flow Adjustments	0	-	-	0	-
Net Cash Flow	-5.7	1.1	-1.42	2.64	-0.45
Cash Income Tax Paid	7.04	3.77	2.02	0.16	0.04
Levered Free Cash Flow	-286.14	-15.35	-410.92	35.22	16.79
Unlevered Free Cash Flow	-286.01	-15.25	-410.23	35.23	16.79
Change in Working Capital	-211.89	-18.24	-406.66	28.16	20.19

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