BSEL Algo Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Sep '25 Sep 30, 2025	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	2016 - 2020
Net Income	-158.77	99.74	251.95	389.4	48.58	4.91	Upgrade
Depreciation & Amortization	0.46	0.46	0.5	0.4	0.32	0.32	Upgrade
Loss (Gain) on Equity Investments	46	46	-	-	-	-	Upgrade
Other Operating Activities	-46.42	14.05	12.36	-404.34	-59.35	-11.38	Upgrade
Change in Accounts Receivable	156.11	6.03	40.31	-363.82	-244.71	116.4	Upgrade
Change in Inventory	-225.16	-98.39	-53.77	-299.66	-102.5	99.48	Upgrade
Change in Accounts Payable	179.52	54	138.48	422.39	136.47	-122.73	Upgrade
Change in Income Taxes	27.08	-33.87	-33.99	-52.68	-10.6	-9.2	Upgrade
Change in Other Net Operating Assets	-52.75	-154.82	-11.82	-37.23	0.04	2.7	Upgrade
Operating Cash Flow	-73.94	-66.81	344.04	-345.54	-231.74	80.49	Upgrade
Capital Expenditures	-	-0.02	-0.14	-0.6	-0.05	-0.01	Upgrade
Investment in Securities	-200.56	-48.03	-405.71	-360.92	75.07	-12.83	Upgrade
Other Investing Activities	222.86	108.75	70.22	681.75	162.59	-69.34	Upgrade
Investing Cash Flow	22.31	60.71	-335.64	320.24	237.62	-82.18	Upgrade
Miscellaneous Cash Flow Adjustments	0	-	-	-	-	-	Upgrade
Net Cash Flow	-51.63	-6.1	8.4	-25.3	5.87	-1.69	Upgrade
Free Cash Flow	-73.94	-66.82	343.89	-346.14	-231.79	80.48	Upgrade
Free Cash Flow Margin	-	-51.54%	122.33%	-87.37%	-	-	Upgrade
Free Cash Flow Per Share	-0.87	-0.77	4.16	-4.19	-2.81	0.97	Upgrade
Levered Free Cash Flow	9.55	61.63	291.74	-84.48	-217.09	92.1	Upgrade
Unlevered Free Cash Flow	9.55	61.63	291.74	-84.48	-217.09	92.13	Upgrade
Change in Working Capital	84.8	-227.06	79.23	-331	-221.29	86.64	Upgrade

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