LGB Forge 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	-22.17	-12.25	-98.67	-93.05	34.43
Depreciation & Amortization	34.91	29.1	27.69	30.09	45.33
Loss (Gain) From Sale of Assets	-6.67	-1.29	-0.29	0.07	-0.6
Asset Writedown & Restructuring Costs	-	2.61	0.08	-	1.22
Provision & Write-off of Bad Debts	2.3	2.59	-0.77	6.03	-
Other Operating Activities	36.5	27.23	79.96	29.23	31.11
Change in Accounts Receivable	-14.9	60.79	24.01	-15.58	-8.48
Change in Inventory	16.29	110.97	10.77	-20.28	-76.74
Change in Accounts Payable	14.53	-124.97	-22.92	12.27	4.01
Change in Other Net Operating Assets	-11.33	82.69	4.76	1.11	-7.79
Operating Cash Flow	49.46	155.95	34.96	-90.66	22.49
Operating Cash Flow Growth	-68.29%	346.13%	-	-	-43.08%
Capital Expenditures	-38.61	-84.62	-17.58	-20.94	-2.45
Sale of Property, Plant & Equipment	10	1.29	2.49	0.08	0.92
Other Investing Activities	1.89	54.38	-6.29	-0.2	-0.73
Investing Cash Flow	-26.72	-28.96	-21.38	-21.06	-2.26
Long-Term Debt Issued	22.06	-	30.31	99.22	10.4
Long-Term Debt Repaid	-16.24	-101.94	-9.74	-6.85	-8.16
Total Debt Repaid	-16.24	-101.94	-9.74	-6.85	-8.16
Net Debt Issued (Repaid)	5.82	-101.94	20.58	92.37	2.24
Other Financing Activities	-28.56	-25.04	-34.2	19.36	-22.51
Financing Cash Flow	-22.74	-126.98	-13.62	111.73	-20.27
Net Cash Flow	-0	0.01	-0.04	0.01	-0.04
Free Cash Flow	10.84	71.33	17.38	-111.6	20.04
Free Cash Flow Growth	-84.80%	310.52%	-	-	11.24%
Free Cash Flow Margin	1.03%	7.55%	1.94%	-12.10%	1.54%
Free Cash Flow Per Share	0.04	0.30	0.07	-0.47	0.08
Cash Interest Paid	28.56	25.04	31.66	21.43	22.51
Cash Income Tax Paid	0.09	0.03	0.03	-0.98	-1.26
Levered Free Cash Flow	-4.39	25.44	-11.76	-122.65	-18.52
Unlevered Free Cash Flow	13.46	41.09	8.03	-109.25	-4.45
Change in Working Capital	4.59	129.49	16.62	-22.49	-89