BOM:532335 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	34.47	4.89	-36.62	25.28	24.01
Depreciation & Amortization	23.28	19.93	16.88	18.42	32.62
Other Amortization	-	0.02	0.02	-	-
Loss (Gain) From Sale of Assets	0.03	-0.85	-0.79	-	-
Other Operating Activities	67.16	97.09	71.17	84.49	97.11
Change in Accounts Receivable	-94.54	-47.44	97.59	97.85	-206.81
Change in Inventory	-1.54	4.21	-30.14	105.53	4.95
Change in Accounts Payable	14.54	-98.05	91.29	-208.54	111.66
Change in Other Net Operating Assets	-112.61	34.37	-164.16	-40.01	96.83
Operating Cash Flow	-69.2	14.18	45.22	83.01	160.36
Operating Cash Flow Growth	-	-68.64%	-45.52%	-48.24%	190.66%
Capital Expenditures	-7.14	-87.92	-31.62	-18.56	-2.33
Sale of Property, Plant & Equipment	1.35	1.19	2.35	-	1.41
Other Investing Activities	68.78	40.49	46.82	-	-1.41
Investing Cash Flow	63	-46.23	17.56	-18.56	-2.33
Long-Term Debt Issued	135.95	148.97	44.24	8.96	-
Total Debt Issued	135.95	148.97	44.24	8.96	-
Long-Term Debt Repaid	-	-	-	-	-55.64
Net Debt Issued (Repaid)	135.95	148.97	44.24	8.96	-55.64
Other Financing Activities	-142.42	-115.69	-103.95	-78.43	-111.67
Financing Cash Flow	-6.47	33.28	-59.71	-69.48	-167.31
Miscellaneous Cash Flow Adjustments	-0	0	-	-	-
Net Cash Flow	-12.67	1.23	3.07	-5.03	-9.28
Free Cash Flow	-76.33	-73.74	13.6	64.45	158.03
Free Cash Flow Growth	-	-	-78.90%	-59.22%	302.05%
Free Cash Flow Margin	-5.41%	-5.96%	1.39%	5.50%	13.58%
Free Cash Flow Per Share	-4.45	-4.29	0.79	3.75	9.20
Cash Interest Paid	120.13	115.54	103.95	78.43	109.19
Levered Free Cash Flow	-188.19	-197.28	-68.21	-163.92	30.07
Unlevered Free Cash Flow	-117.75	-129.41	-0.54	-110.04	103.21
Change in Working Capital	-194.14	-106.9	-5.43	-45.18	6.63