Hemang Resources 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	-4.29	5.4	-10.86	73.85	195.21
Depreciation & Amortization	0.05	0.07	0.08	0.09	0.12
Loss (Gain) From Sale of Investments	-0.19	2.21	-0.43	-0.54	-0.31
Other Operating Activities	-18.75	2.95	-20.76	36.76	89.94
Change in Accounts Receivable	0.8	-69.23	176.39	-25.46	-140.16
Change in Inventory	75.4	42.11	-41.08	1.98	-48.99
Change in Accounts Payable	-0.12	-0.18	-63.59	-74.57	75.43
Change in Other Net Operating Assets	28.75	22.99	-31.38	-13.95	-12.15
Operating Cash Flow	81.64	6.33	8.38	-1.84	159.1
Operating Cash Flow Growth	1189.97%	-24.46%	-	-	41.08%
Capital Expenditures	-	-	-0.01	-	-0.06
Investment in Securities	-6.16	-	7.5	-	20.34
Other Investing Activities	-	-0.06	-1.15	-0.9	-0.79
Investing Cash Flow	-6.16	-0.06	6.33	-0.9	19.49
Long-Term Debt Repaid	-	-1.5	-15.3	-	-181.92
Total Debt Repaid	-	-1.5	-15.3	-	-181.92
Net Debt Issued (Repaid)	-	-1.5	-15.3	-	-181.92
Other Financing Activities	-80	-	-	-	-2.36
Financing Cash Flow	-80	-1.5	-15.3	-	-184.28
Miscellaneous Cash Flow Adjustments	0	-	-	-0	-
Net Cash Flow	-4.51	4.77	-0.59	-2.74	-5.69
Free Cash Flow	81.64	6.33	8.37	-1.84	159.04
Free Cash Flow Growth	1189.97%	-24.34%	-	-	41.03%
Free Cash Flow Margin	101.03%	7.19%	2.25%	-0.09%	24.16%
Free Cash Flow Per Share	6.28	0.48	0.63	-0.14	12.05
Cash Interest Paid	-	-	-	-	2.36
Cash Income Tax Paid	0.02	0.31	0.2	-	-
Levered Free Cash Flow	95.69	-28.52	-57.66	-8.36	-29.41
Unlevered Free Cash Flow	95.69	-28.52	-57.66	-8.36	-27.93
Change in Working Capital	104.83	-4.31	40.35	-112.01	-125.86