Bazel International 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	7.18	10.11	3.56	-11.36	2.96
Depreciation & Amortization	1.4	1.29	1.28	0.95	0
Other Amortization	-	0.02	0.02	0	-
Loss (Gain) From Sale of Investments	-	-0	-	-	-
Provision for Credit Losses	10.87	-7.22	6.2	0.83	-
Stock-Based Compensation	-	-	-	15.85	-
Change in Accounts Payable	1.06	-0.17	0.62	0.12	-1.61
Change in Other Net Operating Assets	-36.78	-93.72	-27.47	-333.6	8.78
Other Operating Activities	4.45	-4.91	2.89	-0.48	0.73
Operating Cash Flow	-12.82	-94.6	-12.89	-327.68	10.87
Capital Expenditures	-0.68	-0.28	-0.02	-2.57	-
Sale (Purchase) of Intangibles	-	-	-0.07	-0.04	-
Investment in Securities	-	-18.64	-	-7.58	1.95
Other Investing Activities	-6.31	-	-	-	0
Investing Cash Flow	-36.87	-18.91	-0.08	-10.18	1.95
Long-Term Debt Issued	-	3.95	9.4	-	-
Long-Term Debt Repaid	-82.51	-0.97	-0.89	-17.3	-6
Net Debt Issued (Repaid)	-82.51	2.99	8.52	-17.3	-6
Issuance of Preferred Stock	-	-	-	71.08	-
Issuance of Common Stock	138.07	60.19	-	283.86	-
Other Financing Activities	-	52.53	-	-	-
Financing Cash Flow	55.56	115.71	8.52	337.64	-6
Net Cash Flow	5.88	2.19	-4.46	-0.22	6.82
Free Cash Flow	-13.5	-94.88	-12.91	-330.24	10.87
Free Cash Flow Margin	-31.72%	-293.60%	-7.25%	-1650.29%	115.13%
Free Cash Flow Per Share	-3.80	-17.03	-3.39	-109.89	3.74
Cash Income Tax Paid	-	3.73	0.32	0.82	0.64