BOM:532873 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	-8.96	-0.11	-103.17	-198.04	-122.86	-121.84
Depreciation & Amortization	24.09	25.3	26.24	27.31	25.24	27.29
Loss (Gain) From Sale of Assets	-	-	-	-2.63	-0.11	0.48
Loss (Gain) From Sale of Investments	4.75	4.75	-	-	-	-
Other Operating Activities	3.11	-4.01	-5.23	-2.57	-5.48	-0.85
Change in Accounts Receivable	-69.17	-74.36	54.78	-14.02	47.14	11.85
Change in Inventory	49.82	227.54	-	-	-	-
Change in Accounts Payable	37.18	9.08	26.31	178.47	30.74	-4.31
Change in Other Net Operating Assets	-91.44	-192.24	103.19	-8.83	24.96	46.86
Operating Cash Flow	-50.63	-4.05	102.12	-20.31	-0.38	-40.54
Sale of Property, Plant & Equipment	-	-	-	2.78	0.17	1.6
Investment in Securities	-	-	-	-	-	-1.61
Other Investing Activities	-	-	-	-	3.54	-
Investing Cash Flow	-	-	-	2.78	3.71	-0.02
Short-Term Debt Issued	-	-	-	0.51	24.94	39.75
Total Debt Issued	-	-	-	0.51	24.94	39.75
Net Debt Issued (Repaid)	-	-	-	0.51	24.94	39.75
Financing Cash Flow	-	-	-	0.51	24.94	39.75
Miscellaneous Cash Flow Adjustments	-	-	-	0	-	-
Net Cash Flow	-50.63	-4.05	102.12	-17.02	28.27	-0.81
Free Cash Flow	-50.63	-4.05	102.12	-20.31	-0.38	-40.54
Free Cash Flow Margin	-30.59%	-1.15%	345.10%	-75.63%	-1.75%	-189.70%
Free Cash Flow Per Share	-0.20	-0.01	0.22	-0.04	-0.00	-0.09
Cash Income Tax Paid	0.39	1.24	1.06	1.53	1.08	0.86
Levered Free Cash Flow	-56.51	-9.23	-3,262	58.38	50.21	-
Unlevered Free Cash Flow	-56.51	-9.23	-3,262	58.38	50.21	-
Change in Working Capital	-73.61	-29.98	184.27	155.62	102.83	54.39

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.