BOM:538401 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	72.54	43.73	49.38	29.8	12.53
Depreciation & Amortization	4.84	3.91	4.49	3.89	3.72
Other Operating Activities	-17.28	-16.78	-8.06	1.78	-4.49
Change in Accounts Receivable	-46.31	122.02	-56.62	16.97	5.46
Change in Inventory	18.78	-5.01	-28.62	21.25	-20.83
Change in Accounts Payable	-8.76	-0.12	15.92	-27.11	-9.62
Change in Other Net Operating Assets	-6.3	-90.9	96.06	-104.18	-71.49
Operating Cash Flow	17.51	56.86	72.54	-57.59	-84.72
Operating Cash Flow Growth	-69.20%	-21.61%	-	-	-
Capital Expenditures	-21.29	-30.83	-39.1	-10.82	-4.94
Investment in Securities	-	-10	-	-	-
Other Investing Activities	13.04	-20.92	-31.09	46.36	14.01
Investing Cash Flow	-8.25	-61.74	-70.18	35.54	9.07
Short-Term Debt Issued	-	-	5.95	22.24	-
Total Debt Issued	-	-	5.95	22.24	-
Long-Term Debt Repaid	-3.76	-0.29	-0.41	-0.53	-0.04
Net Debt Issued (Repaid)	-3.76	-0.29	5.54	21.71	-0.04
Common Dividends Paid	-	-	-	-	-2.76
Other Financing Activities	-3.93	-3.66	-7.96	-5.22	-4.59
Financing Cash Flow	-7.69	-3.95	-2.41	16.49	-7.39
Miscellaneous Cash Flow Adjustments	-	10	0	-0	0
Net Cash Flow	1.57	1.17	-0.06	-5.57	-83.04
Free Cash Flow	-3.78	26.04	33.44	-68.41	-89.67
Free Cash Flow Growth	-	-22.14%	-	-	-
Free Cash Flow Margin	-0.96%	9.01%	10.05%	-27.81%	-79.96%
Free Cash Flow Per Share	-0.69	4.72	6.07	-12.42	-16.27
Cash Interest Paid	3.93	3.66	7.96	5.22	4.59
Cash Income Tax Paid	12.18	18.39	13.16	2.46	-
Levered Free Cash Flow	3.67	34.33	29.33	-103.83	-92.43
Unlevered Free Cash Flow	6.12	35.68	33.17	-101.8	-89.56
Change in Working Capital	-42.59	26	26.74	-93.06	-96.48