BOM:533499 Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-44.59	-25.47	-27.21	-6.96	0.6
Depreciation & Amortization	7.92	7.98	7.96	8.51	9.61
Other Amortization	-	-	8.38	-	-
Loss (Gain) From Sale of Assets	-	4.08	-	-	-1.31
Other Operating Activities	29.3	2.14	0.13	0.13	0.56
Change in Accounts Receivable	0.4	0.93	16.1	27.2	6.23
Change in Inventory	-	-	-	-3.38	-6.02
Change in Accounts Payable	-4.67	16.59	-70.38	-6.04	46.1
Change in Income Taxes	-	-	-	-	0.12
Change in Other Net Operating Assets	12.18	-43.65	60.53	-1.93	-15.86
Operating Cash Flow	0.54	-37.4	-4.49	17.52	40.03
Operating Cash Flow Growth	-	-	-	-56.22%	-
Capital Expenditures	-	-	-	-	-74.83
Sale of Property, Plant & Equipment	-	50.22	-	-	22.73
Investment in Securities	-0.27	-	-	-	0.02
Investing Cash Flow	-0.27	50.22	-	-	-52.09
Short-Term Debt Issued	-	-	6.22	-	12.5
Total Debt Issued	-	-	6.22	-	12.5
Short-Term Debt Repaid	-	-15.73	-	-17.81	-
Total Debt Repaid	-	-15.73	-	-17.81	-
Net Debt Issued (Repaid)	-	-15.73	6.22	-17.81	12.5
Financing Cash Flow	-	-15.73	6.22	-17.81	12.5
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	0.27	-2.91	1.73	-0.28	0.44
Free Cash Flow	0.54	-37.4	-4.49	17.52	-34.8
Free Cash Flow Margin	19.63%	-246.00%	-20.79%	48.87%	-31.14%
Free Cash Flow Per Share	0.03	-2.36	-0.28	1.11	-2.20
Levered Free Cash Flow	8.16	-14.53	95.45	7.83	-38.06
Unlevered Free Cash Flow	8.16	-13.71	96.21	9.01	-37.35
Change in Working Capital	7.91	-26.13	6.24	15.85	30.57

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.