BOM:530977 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	-61.69	91.25	29.08	91.03	-84.38
Depreciation & Amortization	119.18	119.84	123.1	110.67	162.35
Loss (Gain) From Sale of Assets	-	-	-	-	0.58
Provision & Write-off of Bad Debts	2.07	0.04	2.31	-	-
Other Operating Activities	197.12	162.42	192.95	157.75	191.65
Change in Accounts Receivable	-13.4	-10.5	11.24	-11.87	52.2
Change in Inventory	-38.2	-22.61	-3.22	-32.89	-51.24
Change in Accounts Payable	40.46	8.14	30.12	-26.71	-22.82
Change in Other Net Operating Assets	42.7	-28.14	-51.92	-55.88	-42.06
Operating Cash Flow	288.25	320.44	333.66	232.11	206.28
Operating Cash Flow Growth	-10.05%	-3.96%	43.75%	12.52%	-7.17%
Capital Expenditures	-845.57	-701.76	-99.96	-418.43	-192.26
Investment in Securities	159.99	-101.9	-19.49	-60.94	-
Other Investing Activities	127.42	50.79	6.15	1.67	0.35
Investing Cash Flow	-558.15	-752.87	-113.3	-477.7	-191.91
Long-Term Debt Issued	606.12	634.32	529.35	612.37	270.97
Long-Term Debt Repaid	-178.91	-373.82	-665.22	-73.13	-0.05
Total Debt Repaid	-178.91	-373.82	-665.22	-73.13	-0.05
Net Debt Issued (Repaid)	427.21	260.5	-135.87	539.23	270.92
Issuance of Common Stock	-	447.77	-	-	-
Other Financing Activities	-164.5	-156.99	-183.88	-183.59	-160.72
Financing Cash Flow	262.71	551.27	-319.75	355.64	110.2
Miscellaneous Cash Flow Adjustments	-	-	0	-	0
Net Cash Flow	-7.19	118.84	-99.39	110.05	124.58
Free Cash Flow	-557.32	-381.32	233.7	-186.32	14.02
Free Cash Flow Growth	-	-	-	-	-91.29%
Free Cash Flow Margin	-45.89%	-30.16%	18.96%	-16.37%	1.74%
Free Cash Flow Per Share	-31.82	-24.42	16.79	-15.53	1.17
Cash Interest Paid	164.5	156.99	183.88	183.59	160.72
Cash Income Tax Paid	4.36	17.17	10.12	6.7	-4.01
Levered Free Cash Flow	-702.38	-496.33	66.14	-442.02	-125.08
Unlevered Free Cash Flow	-594.81	-391.71	182.83	-327.3	-24.91
Change in Working Capital	31.56	-53.11	-13.78	-127.34	-63.92

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