Unique Organics 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	80.47	105.41	63.42	38.28	0.19
Depreciation & Amortization	2.57	2.13	1.71	1.64	1.65
Other Amortization	-	0	0	0	0.01
Loss (Gain) From Sale of Assets	-0.11	-	-0.25	-	-0.02
Other Operating Activities	12.43	7.39	0.13	0.92	0.18
Change in Accounts Receivable	-161.04	-42.57	149.34	-46.77	-53.48
Change in Inventory	-28.83	25.68	-17.26	1.92	-27.62
Change in Accounts Payable	21.46	-3.83	-36.72	23.8	12.34
Change in Other Net Operating Assets	-17.46	49.67	-39.84	9.72	-2.98
Operating Cash Flow	-90.51	143.88	120.53	29.51	-69.74
Operating Cash Flow Growth	-	19.37%	308.49%	-	-
Capital Expenditures	-2.3	-7.21	-6.26	-0.53	-0.79
Other Investing Activities	-12.33	-7.52	-0.45	-0.1	-
Investing Cash Flow	-14.62	-14.73	-6.71	-0.62	-0.79
Long-Term Debt Issued	73.1	-	-	-	68.72
Total Debt Issued	73.1	-	-	-	68.72
Long-Term Debt Repaid	-	-14.58	-74.59	-29.81	-
Total Debt Repaid	-	-14.58	-74.59	-29.81	-
Net Debt Issued (Repaid)	73.1	-14.58	-74.59	-29.81	68.72
Financing Cash Flow	73.1	-14.58	-74.59	-29.81	68.72
Net Cash Flow	-32.03	114.57	39.24	-0.93	-1.8
Free Cash Flow	-92.81	136.67	114.28	28.98	-70.52
Free Cash Flow Growth	-	19.60%	294.34%	-	-
Free Cash Flow Margin	-8.56%	9.17%	5.66%	1.59%	-7.35%
Free Cash Flow Per Share	-15.59	22.96	19.20	4.87	-11.85
Cash Income Tax Paid	-	33.47	22.06	15.3	0.23
Levered Free Cash Flow	-94.4	96.24	90.84	4.61	-74.3
Unlevered Free Cash Flow	-92.69	97.81	93.8	8.07	-71.1
Change in Working Capital	-185.87	28.95	55.53	-11.33	-71.74