BOM:532761 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
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
Net Income	48.68	42.17	26.86	45.69	21.49	25.72
Depreciation & Amortization	17.06	11.88	8.19	7.91	8.09	8.1
Other Amortization	-	-	-	0.02	0.02	0.02
Loss (Gain) From Sale of Assets	-0.02	-	-0.03	-	-	-0.01
Other Operating Activities	-23.7	-24.53	-12.49	-32.06	-7.07	-8.57
Change in Accounts Receivable	-114.12	-65.75	-20.83	-4.09	-0.94	7.38
Change in Accounts Payable	26.8	20.66	-20.85	5.54	-2.72	-2.5
Change in Other Net Operating Assets	47.84	2.98	-14.69	-0.21	-19.84	-11.66
Operating Cash Flow	2.6	-12.54	-36.73	23.15	-0.93	16.05
Operating Cash Flow Growth	-90.33%	-	-	-	-	-
Capital Expenditures	-4.67	-0.28	-	-6.55	-	-0.05
Sale of Property, Plant & Equipment	0.02	-	0.03	-	-	0.01
Other Investing Activities	18.09	18.19	16.11	31.37	11.69	9.51
Investing Cash Flow	13.44	17.91	36.84	24.82	11.69	9.47
Total Debt Issued	88.79	-	-	-	-	-
Long-Term Debt Repaid	-	-8.93	-5	-12.76	-19.63	-18.31
Net Debt Issued (Repaid)	73.93	-8.93	-5	-12.76	-19.63	-18.31
Issuance of Common Stock	-	-	-	-	0.15	-
Other Financing Activities	-	-	-	-0.15	-1.37	-2.87
Financing Cash Flow	73.93	-8.93	-5	-12.91	-20.85	-21.18
Foreign Exchange Rate Adjustments	0.01	0	0.29	0.08	0.03	-0.02
Miscellaneous Cash Flow Adjustments	5.9	-	-	-35.14	-	-
Net Cash Flow	95.89	-3.55	-4.6	-	-10.06	4.31
Free Cash Flow	-2.07	-12.82	-36.73	16.6	-0.93	16
Free Cash Flow Margin	-0.47%	-5.71%	-22.78%	13.77%	-0.92%	16.57%
Free Cash Flow Per Share	-0.16	-1.02	-2.92	1.32	-0.07	1.27
Cash Interest Paid	-	-	-	0.15	1.37	2.87
Cash Income Tax Paid	12.96	8.96	6.64	6.25	4.68	6.01
Levered Free Cash Flow	73.91	-14.45	-12.88	21.95	25.86	25.31
Unlevered Free Cash Flow	75.8	-13.37	-12.07	22.95	26.43	26.05
Change in Working Capital	-39.48	-42.12	-56.37	1.24	-23.49	-6.78

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