Orosil Smiths India 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	229.2	6.11	-4.07	-3.46	-1.94
Depreciation & Amortization	1.34	1.34	1.46	1.32	1.26
Other Amortization	-	-	-	-	0
Loss (Gain) From Sale of Assets	-255.5	-	-	-	-
Loss (Gain) From Sale of Investments	-12.52	-	-	-	-
Other Operating Activities	1.03	-0.22	-0.2	-0.02	-0.88
Change in Accounts Receivable	-1.47	-	-	-	-
Change in Inventory	-25.37	-0.18	1.28	0.16	0.32
Change in Other Net Operating Assets	-9.33	-6.87	0.97	2.1	1.22
Operating Cash Flow	-72.63	0.18	-0.55	0.1	-0.01
Capital Expenditures	-0.58	-0.1	-0.05	-0.47	-0.16
Sale of Property, Plant & Equipment	262.9	-	-	-	-
Investment in Securities	-148.26	-	0.05	0.22	-
Other Investing Activities	3.38	0.18	0.2	0.19	0.76
Investing Cash Flow	117.44	0.08	0.19	-0.05	0.6
Long-Term Debt Repaid	-0.74	-	-	-0.29	-
Total Debt Repaid	-0.74	-	-	-0.29	-
Net Debt Issued (Repaid)	-0.74	-	-	-0.29	-
Other Financing Activities	-0.09	-	-	-	-
Financing Cash Flow	-0.82	-	-	-0.29	-
Miscellaneous Cash Flow Adjustments	0	-0	-	-	-
Net Cash Flow	43.99	0.26	-0.36	-0.24	0.59
Free Cash Flow	-73.2	0.08	-0.61	-0.37	-0.17
Free Cash Flow Margin	-24.57%	0.28%	-11.98%	-5.00%	-1.79%
Free Cash Flow Per Share	-1.78	0.00	-0.01	-0.01	-0.00
Levered Free Cash Flow	132.79	6.05	3.28	-2.87	-0.19
Unlevered Free Cash Flow	132.85	6.11	3.37	-2.82	-0.19
Change in Working Capital	-36.17	-7.05	2.25	2.26	1.54