Talbros Engineering 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	291.61	201.71	178.34	279.26	220.99
Depreciation & Amortization	121.41	112.49	99.7	92.02	85.34
Loss (Gain) From Sale of Assets	-0.61	-1.8	-1.02	-0.4	-0.45
Other Operating Activities	101.28	69.13	62.71	95.11	71.23
Change in Accounts Receivable	14.84	-302.73	137.27	72.08	-305.49
Change in Inventory	-107.06	24.51	-46.94	-147.42	-82.62
Change in Accounts Payable	51.22	30.2	-145.03	-14.93	74.48
Change in Other Net Operating Assets	-27.07	210.65	26.47	-65.47	29.02
Operating Cash Flow	445.62	344.16	311.5	310.25	92.5
Operating Cash Flow Growth	29.48%	10.48%	0.40%	235.41%	-33.38%
Capital Expenditures	-526.38	-269.12	-381.72	-450.4	-187.27
Sale of Property, Plant & Equipment	0.78	2.46	2.07	1.23	0.82
Other Investing Activities	0.09	1.21	0.05	0.58	-
Investing Cash Flow	-525.51	-265.46	-379.6	-448.58	-186.45
Long-Term Debt Issued	92.48	-	85.8	15.13	212.82
Long-Term Debt Repaid	-	-23.47	-	-	-
Net Debt Issued (Repaid)	92.48	-23.47	85.8	15.13	212.82
Common Dividends Paid	-12.69	-12.69	-17.77	-10.15	-7.62
Other Financing Activities	-	-41.77	0.4	133.89	-148.33
Financing Cash Flow	79.79	-77.93	68.44	138.87	56.87
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-
Net Cash Flow	-0.1	0.77	0.33	0.54	-37.08
Free Cash Flow	-80.75	75.04	-70.22	-140.14	-94.77
Free Cash Flow Margin	-1.51%	1.68%	-1.71%	-3.16%	-2.70%
Free Cash Flow Per Share	-15.91	14.78	-13.83	-27.61	-18.67
Cash Interest Paid	124.64	117.64	95.85	93.18	84.52
Levered Free Cash Flow	-278.9	-171.89	-110.03	-197.06	-128.95
Unlevered Free Cash Flow	-201	-117.92	-71.53	-161.83	-93.3
Change in Working Capital	-68.06	-37.38	-28.23	-155.74	-284.61