Sprayking 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	19.04	72.72	89.16	17	3.47
Depreciation & Amortization	32.45	18.1	19.46	1.11	0.2
Loss (Gain) From Sale of Assets	-0.25	-	-0.08	-	-
Loss (Gain) From Sale of Investments	-	-105.68	-	-	-
Provision & Write-off of Bad Debts	-	-	-27.84	-	-
Other Operating Activities	34.27	16.19	12.47	1.14	0.08
Change in Accounts Receivable	45.21	-111.31	-5.71	2.01	-10.38
Change in Inventory	-148.16	-12.39	-233.48	-33.03	-1.34
Change in Accounts Payable	-47.56	-77.06	120	-22.85	21
Change in Income Taxes	-13.23	-	-	-	-
Change in Other Net Operating Assets	-14.47	88.6	-176.88	6.35	-2.11
Operating Cash Flow	-92.7	-110.83	-202.91	-28.28	10.91
Operating Cash Flow Growth	-	-	-	-	71.48%
Capital Expenditures	-58.37	-113.19	-66.76	-4.18	-1.13
Investment in Securities	-0.63	-0.57	-10.07	-	-
Other Investing Activities	15.34	9.85	2.85	0.05	0.05
Investing Cash Flow	-43.66	-130.11	-80.71	-126.91	-3.51
Short-Term Debt Issued	-	99.92	284.53	11.77	-
Long-Term Debt Issued	21.36	22.64	46.9	1.22	-
Total Debt Issued	21.36	122.55	331.42	12.98	-
Short-Term Debt Repaid	-237.76	-	-	-	-3.63
Total Debt Repaid	-237.76	-	-	-	-3.63
Net Debt Issued (Repaid)	-216.4	122.55	331.42	12.98	-3.63
Issuance of Common Stock	-	105.68	-	139.39	-
Other Financing Activities	353.42	-21.22	-13.58	-1.08	-
Financing Cash Flow	137.01	207.01	317.84	151.29	-3.63
Miscellaneous Cash Flow Adjustments	0	0	-0	-	-
Net Cash Flow	0.65	-33.93	34.22	-3.9	3.76
Free Cash Flow	-151.08	-224.03	-269.67	-32.46	9.78
Free Cash Flow Growth	-	-	-	-	55.06%
Free Cash Flow Margin	-11.48%	-17.07%	-26.52%	-16.79%	6.11%
Free Cash Flow Per Share	-14.29	-1.06	-2.56	-0.24	0.08
Cash Interest Paid	-	21.22	13.58	1.08	-
Cash Income Tax Paid	-	19.46	33.21	6.11	1.24
Levered Free Cash Flow	-182.57	-147.95	-174.04	-157.3	7.72
Unlevered Free Cash Flow	-163.73	-135.55	-167.42	-156.83	7.72
Change in Working Capital	-178.21	-112.16	-296.07	-47.52	7.16

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