Dhanashree Electronics 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	36.87	34.63	39.12	26.89	19.69
Depreciation & Amortization	8.7	6.95	6.11	4.56	4.31
Loss (Gain) From Sale of Assets	-0.58	-	-	-	-
Other Operating Activities	-61.83	-56.05	-19.65	-103.15	42.11
Change in Accounts Receivable	142.04	-188.89	-103.92	13.52	38.77
Change in Inventory	4.06	7.25	-64.65	3.47	-37.34
Change in Accounts Payable	-106.63	163.88	96.72	27.47	-55.71
Change in Other Net Operating Assets	-100.49	-36.19	-83.48	-123.35	8.97
Operating Cash Flow	-77.86	-68.42	-129.75	-150.6	20.8
Capital Expenditures	-2.86	-1.17	-1.68	-2.15	-
Sale of Property, Plant & Equipment	-	-	-	-	10.39
Investment in Securities	-144.64	13.17	-1.11	-13.22	1.33
Other Investing Activities	121.56	120.66	80.83	152.76	0.37
Investing Cash Flow	-25.94	132.67	78.03	137.39	12.09
Long-Term Debt Issued	-	8.23	107.56	50.34	22.58
Long-Term Debt Repaid	-81.42	-	-	-	-
Net Debt Issued (Repaid)	-81.42	8.23	107.56	50.34	22.58
Common Dividends Paid	-1.42	-	-	-	-
Other Financing Activities	183.33	-64.88	-61.16	-49.6	-42.76
Financing Cash Flow	100.48	-56.65	46.4	0.74	-20.18
Miscellaneous Cash Flow Adjustments	-0	-	-	0	-
Net Cash Flow	-3.31	7.6	-5.31	-12.46	12.72
Free Cash Flow	-80.71	-69.59	-131.43	-152.75	20.8
Free Cash Flow Margin	-6.50%	-7.07%	-15.95%	-30.94%	4.34%
Free Cash Flow Per Share	-3.26	-4.90	-9.26	-10.76	1.47
Cash Interest Paid	-	64.88	61.16	49.6	42.76
Cash Income Tax Paid	-	12.34	14.06	9.66	6.97
Levered Free Cash Flow	153.96	-93.74	-168.74	-145.7	-23.21
Unlevered Free Cash Flow	196.33	-53.19	-130.52	-114.7	3.52
Change in Working Capital	-61.02	-53.95	-155.33	-78.89	-45.31