Franklin Industries 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	-186.21	111.55	104.64	2.14	0.07
Depreciation & Amortization	0.27	0.27	0.26	0.26	0.26
Other Operating Activities	-	0	-0.05	0.03	0.11
Change in Accounts Receivable	489.44	-450.2	-133.55	16.64	-26.35
Change in Inventory	-649.75	0.85	-42.62	-	-
Change in Accounts Payable	58.92	-32.09	39.97	-18.71	49.79
Change in Other Net Operating Assets	-194.74	-18	17.2	-16.51	-30.88
Operating Cash Flow	-482.07	-387.62	-14.15	-16.15	-7
Capital Expenditures	-	-0.07	-	-	-
Other Investing Activities	482	253.05	-	-	-
Investing Cash Flow	482	252.98	-	-	-
Short-Term Debt Issued	-	-	-	0.5	-
Long-Term Debt Issued	-	-	2	-	-
Total Debt Issued	-	-	2	0.5	-
Net Debt Issued (Repaid)	-	-	2	0.5	-
Issuance of Common Stock	-	135.2	-	-	-
Other Financing Activities	-	-	12.2	15.55	5.3
Financing Cash Flow	-	135.2	14.2	16.05	5.3
Net Cash Flow	-0.07	0.56	0.05	-0.1	-1.7
Free Cash Flow	-482.07	-387.69	-14.15	-16.15	-7
Free Cash Flow Margin	-190.37%	-22.12%	-2.78%	-7.87%	-4.10%
Free Cash Flow Per Share	-0.62	-1.35	-0.20	-0.22	-0.10
Cash Income Tax Paid	-	0.22	8.23	0.73	0.04
Levered Free Cash Flow	-410.44	-425.58	-44.34	-5.25	-2.4
Unlevered Free Cash Flow	-410.44	-425.58	-44.34	-5.25	-2.4
Change in Working Capital	-296.13	-499.44	-118.99	-18.58	-7.44