BSEL Algo 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	-353.42	99.74	251.95	389.4	48.58
Depreciation & Amortization	0.42	0.46	0.5	0.4	0.32
Loss (Gain) on Equity Investments	-	46	-	-	-
Other Operating Activities	-23.47	14.05	12.36	-404.34	-59.35
Change in Accounts Receivable	-451.73	6.03	40.31	-363.82	-244.71
Change in Inventory	-395.8	-98.39	-53.77	-299.66	-102.5
Change in Accounts Payable	500.65	54	138.48	422.39	136.47
Change in Income Taxes	0.45	-33.87	-33.99	-52.68	-10.6
Change in Other Net Operating Assets	41.41	-154.82	-11.82	-37.23	0.04
Operating Cash Flow	-681.5	-66.81	344.04	-345.54	-231.74
Capital Expenditures	-0.05	-0.02	-0.14	-0.6	-0.05
Investment in Securities	331.37	-48.03	-405.71	-360.92	75.07
Other Investing Activities	348.29	108.75	70.22	681.75	162.59
Investing Cash Flow	679.6	60.71	-335.64	320.24	237.62
Net Cash Flow	-1.9	-6.1	8.4	-25.3	5.87
Free Cash Flow	-681.55	-66.82	343.89	-346.14	-231.79
Free Cash Flow Margin	-	-51.54%	122.33%	-87.37%	-
Free Cash Flow Per Share	-8.25	-0.77	4.16	-4.19	-2.81
Levered Free Cash Flow	-581.64	61.63	291.74	-84.48	-217.09
Unlevered Free Cash Flow	-581.64	61.63	291.74	-84.48	-217.09
Change in Working Capital	-305.03	-227.06	79.23	-331	-221.29