BOM:539399 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	201.27	157.95	101.82	77.6	111.62
Depreciation & Amortization	43.16	29.43	18.93	17.65	16.94
Loss (Gain) From Sale of Assets	0.03	1.16	0.03	-	-
Loss (Gain) From Sale of Investments	-0.2	-1.57	-1.42	0.16	0.16
Other Operating Activities	18.51	48.27	38.72	35.54	43.22
Change in Accounts Receivable	-119.07	-110.98	-26.38	155.24	-62.16
Change in Inventory	6.37	1.27	-131.63	-74.59	-42.96
Change in Accounts Payable	239.26	-7.08	36.19	-58.89	-95.32
Change in Other Net Operating Assets	-75.57	-0.01	-0	-0.02	-0.01
Operating Cash Flow	313.77	118.43	36.26	152.69	-28.51
Operating Cash Flow Growth	164.93%	226.61%	-76.25%	-	-
Capital Expenditures	-463.68	-104.33	-29.73	-19.24	-23.21
Sale of Property, Plant & Equipment	0.07	1.7	0.2	0.3	-
Investment in Securities	-81.97	-209.92	0.29	0.04	-3.86
Other Investing Activities	8.72	1.54	-1.37	109.48	-17.07
Investing Cash Flow	-536.86	-311.01	-30.6	90.59	-44.15
Short-Term Debt Issued	315.7	52.39	45.47	-	-
Long-Term Debt Issued	-	-	-	-	124.92
Total Debt Issued	315.7	52.39	45.47	-	124.92
Short-Term Debt Repaid	-	-288.33	-0.78	-	-
Long-Term Debt Repaid	-13.53	-8.79	-4.14	-186.73	-19.86
Total Debt Repaid	-13.53	-297.12	-4.92	-186.73	-19.86
Net Debt Issued (Repaid)	302.18	-244.73	40.56	-186.73	105.06
Issuance of Common Stock	-	499.16	-	-	-
Common Dividends Paid	-26.78	-11.13	-9.18	-18.48	-15.49
Other Financing Activities	-52.4	-50.63	-37.39	-37.88	-46.02
Financing Cash Flow	223	192.67	-6.02	-243.08	43.56
Miscellaneous Cash Flow Adjustments	0	0	-	-	-
Net Cash Flow	-0.09	0.09	-0.36	0.19	-29.1
Free Cash Flow	-149.91	14.1	6.54	133.45	-51.72
Free Cash Flow Growth	-	115.78%	-95.10%	-	-
Free Cash Flow Margin	-3.57%	0.40%	0.28%	6.61%	-2.51%
Free Cash Flow Per Share	-11.27	1.11	0.57	11.63	-4.51
Cash Interest Paid	-	50.63	37.39	37.88	46.02
Cash Income Tax Paid	-	52.84	30.69	26.38	39.5
Levered Free Cash Flow	-194.12	-64.04	-46.54	192.78	-134.08
Unlevered Free Cash Flow	-160.79	-32.3	-22.9	216.46	-105.32
Change in Working Capital	51	-116.8	-121.83	21.74	-200.44

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