BOM:534612 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	-123.1	-93.02	-20.12	55.01	-26.79	-83.8
Depreciation & Amortization	49.56	48.29	46.19	47.03	43.62	54.24
Other Amortization	0.31	0.31	0.49	1.51	2.05	2.41
Loss (Gain) on Sale of Assets	-	-	0.14	-120.48	-	0.51
Loss (Gain) on Sale of Investments	15.21	-15.06	-42.47	1.6	-1.45	-7.6
Asset Writedown	-	-	-	-	-7.84	-
Change in Accounts Receivable	1.55	0.26	1.13	-9.57	45.55	-21.32
Change in Inventory	3.13	0.15	8.85	-0.94	3.12	8.99
Change in Accounts Payable	-4.82	-5.62	-2.22	-30.29	-25.51	21.46
Change in Other Net Operating Assets	16.87	9.66	7.27	121.41	-12.93	35.34
Other Operating Activities	10.02	9.69	-4.23	2.14	14.59	35.96
Operating Cash Flow	-21.57	-38.96	1.69	83.48	33.24	56.97
Operating Cash Flow Growth	-	-	-97.98%	151.16%	-41.66%	112.49%
Capital Expenditures	-30.9	-31.32	-23.85	-90.65	-3.74	-3.27
Sale of Property, Plant & Equipment	-	-	1.68	466.56	90.69	0.96
Investment in Securities	-41.42	-86.85	-183.09	-32.65	43.2	1.41
Other Investing Activities	43.62	122.17	158.2	-321.76	535.24	94.02
Investing Cash Flow	-28.69	4	-47.06	21.51	665.39	93.12
Long-Term Debt Issued	-	101.41	50.58	-	41.15	19.35
Total Debt Issued	110.52	101.41	50.58	-	41.15	19.35
Long-Term Debt Repaid	-	-56.55	-18.57	-115.46	-671.48	-99.92
Net Debt Issued (Repaid)	52.5	44.86	32.01	-115.46	-630.33	-80.57
Other Financing Activities	-14.45	-11.51	-9.05	-13.53	-17.31	-71.04
Financing Cash Flow	38.06	33.35	22.96	-128.98	-647.64	-151.61
Miscellaneous Cash Flow Adjustments	-	-	-	-	-0	-
Net Cash Flow	-12.21	-1.6	-22.41	-24	50.99	-1.51
Free Cash Flow	-52.47	-70.27	-22.17	-7.17	29.5	53.7
Free Cash Flow Growth	-	-	-	-	-45.06%	-
Free Cash Flow Margin	-37.19%	-45.24%	-13.42%	-3.89%	17.32%	34.31%
Free Cash Flow Per Share	-3.27	-4.38	-1.38	-0.45	1.84	3.34
Cash Interest Paid	14.45	11.51	9.05	13.53	17.31	71.04
Cash Income Tax Paid	-	-0.65	-7.96	3.57	1.49	-0.79
Levered Free Cash Flow	-45.32	-1.55	182.16	2.23	172.62	75.34
Unlevered Free Cash Flow	-36.34	5.64	187.82	10.68	183.43	123.56
Change in Working Capital	16.72	4.45	15.04	80.61	10.22	44.47

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