BOM:540545 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	5.66	6.79	7.77	7.96	8.78
Depreciation & Amortization	0.75	0.65	0.78	0.68	0.21
Other Amortization	-	0.06	-	-	-
Other Operating Activities	1.81	0.96	5.02	8.58	5.13
Change in Accounts Receivable	7.82	-28.08	105.05	-21.15	-92
Change in Inventory	-4.01	-31.3	-31.59	66.82	17.51
Change in Accounts Payable	0.24	0.68	-1.48	-0.14	4.5
Change in Other Net Operating Assets	-34.18	-16.25	-71.99	-1.28	61.92
Operating Cash Flow	-21.9	-66.48	13.57	61.47	6.05
Operating Cash Flow Growth	-	-	-77.92%	916.78%	-
Capital Expenditures	-1.37	-0.47	-0.61	-	-0.94
Investment in Securities	22.72	-	-	-	-
Other Investing Activities	0.32	-0.96	-5.02	-8.51	-5.06
Investing Cash Flow	21.66	-1.43	-5.64	-8.51	-6.01
Issuance of Common Stock	-	-	50.13	-	-
Other Financing Activities	-	-	10.03	-	-0.13
Financing Cash Flow	-	-	60.16	-	-0.13
Net Cash Flow	-0.24	-67.91	68.09	52.96	-0.09
Free Cash Flow	-23.27	-66.95	12.96	61.47	5.1
Free Cash Flow Growth	-	-	-78.92%	1104.77%	-
Free Cash Flow Margin	-7.84%	-5.93%	1.25%	5.97%	0.57%
Free Cash Flow Per Share	-1.56	-4.45	0.87	6.10	0.51
Cash Interest Paid	-	1.97	5.25	8.51	5.06
Cash Income Tax Paid	-	2.26	2.66	2.5	2.7
Levered Free Cash Flow	29.01	-64.09	81.13	52.98	-59.21
Unlevered Free Cash Flow	29.5	-64.09	81.13	58.3	-59.21
Change in Working Capital	-30.12	-74.95	-0	44.26	-8.07