BOM:536773 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	2016 - 2020
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	2016 - 2020
Net Income	2,204	2,958	2,956	2,811	7,954	-159.94	Upgrade
Depreciation & Amortization	0.02	0.02	0.02	2,800	2,246	-	Upgrade
Other Amortization	-	-	-	1.38	0.6	-	Upgrade
Loss (Gain) From Sale of Investments	-318.98	-310.18	-358.36	-745.67	-0.41	-0.01	Upgrade
Loss (Gain) on Equity Investments	-2,402	-2,402	-2,636	-44.59	-	-	Upgrade
Other Operating Activities	612.74	-246.26	33.13	5,620	-3,264	161.23	Upgrade
Change in Accounts Receivable	-	-	-	-	-1,300	1.69	Upgrade
Change in Accounts Payable	-20.7	13.2	-1.99	602.11	1,601	0.24	Upgrade
Change in Other Net Operating Assets	-0.12	-0.22	0.09	-194.37	-117.08	0.13	Upgrade
Operating Cash Flow	74.87	12.97	-7.17	10,849	7,121	3.34	Upgrade
Operating Cash Flow Growth	-36.63%	-	-	52.35%	213423.72%	-	Upgrade
Capital Expenditures	-	-	-	-114.07	-155.79	-	Upgrade
Investment in Securities	-26.99	-0.49	5.4	141.92	-1,935	-5.88	Upgrade
Other Investing Activities	2.19	2.19	2.21	189.74	305.71	0.74	Upgrade
Investing Cash Flow	-24.8	1.7	7.61	221.3	-1,785	-5.15	Upgrade
Long-Term Debt Repaid	-	-	-	-9,116	-2,437	-	Upgrade
Net Debt Issued (Repaid)	-35	-	-	-9,116	-2,437	-	Upgrade
Other Financing Activities	-14.83	-14.83	-0.15	-1,142	-1,088	-	Upgrade
Financing Cash Flow	-49.83	-14.83	-0.15	-10,259	-3,525	-	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	0	-3,609	984.55	-	Upgrade
Net Cash Flow	0.24	-0.16	0.3	-2,798	2,796	-1.81	Upgrade
Free Cash Flow	74.87	12.97	-7.17	10,735	6,965	3.34	Upgrade
Free Cash Flow Growth	-36.63%	-	-	54.12%	208752.29%	-	Upgrade
Free Cash Flow Margin	17.37%	4.09%	-1.98%	34.34%	27.96%	31.71%	Upgrade
Free Cash Flow Per Share	7.12	1.23	-0.68	1021.22	662.60	0.32	Upgrade
Cash Interest Paid	14.83	14.83	0.15	1,142	1,074	-	Upgrade
Cash Income Tax Paid	10.33	0.73	0.22	78.39	-12.51	1.41	Upgrade
Levered Free Cash Flow	252.9	199.57	226.66	11,236	2,163	206.26	Upgrade
Unlevered Free Cash Flow	262.17	208.84	235.96	11,937	2,834	535.61	Upgrade
Change in Working Capital	-20.82	12.98	-1.9	407.74	184.7	2.07	Upgrade

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