Valencia Nutrition 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	10.93	10.74	-13.85	-12.63	-6.62
Depreciation & Amortization	6.39	2.12	0.52	0.74	0.76
Loss (Gain) From Sale of Assets	-	-	-	-	0.16
Other Operating Activities	1.1	-4.13	0.3	-	0.07
Change in Accounts Receivable	-19.95	-55.1	-6.78	-2.34	-0.36
Change in Inventory	-107.8	-19.63	1.4	-7.57	-
Change in Accounts Payable	11.84	-1.11	-0.75	0.99	-3.4
Change in Other Net Operating Assets	15.56	-90.19	11.59	5.29	-4.11
Operating Cash Flow	-81.94	-157.29	-7.56	-15.53	-13.49
Capital Expenditures	-203.6	-39.36	-22.25	-	-
Sale of Property, Plant & Equipment	-	-	-	-	11.21
Sale (Purchase) of Intangibles	-	-1.44	-	-	-
Investment in Securities	11.77	-29.28	-	-	-
Other Investing Activities	0.24	5.44	-	-	0
Investing Cash Flow	-167.95	-101.71	-22.25	-	11.22
Long-Term Debt Issued	136.46	-	31.59	15.83	4.18
Total Debt Issued	136.46	-	31.59	15.83	4.18
Long-Term Debt Repaid	-	-38.53	-	-	-
Net Debt Issued (Repaid)	136.46	-38.53	31.59	15.83	4.18
Issuance of Common Stock	12.21	325.58	-	-	-
Other Financing Activities	25.28	48.69	-0.3	-	0.07
Financing Cash Flow	173.95	335.74	31.28	15.83	4.25
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-0
Net Cash Flow	-75.94	76.75	1.48	0.3	1.97
Free Cash Flow	-285.54	-196.65	-29.81	-15.53	-13.49
Free Cash Flow Margin	-362.44%	-231.33%	-223.22%	-106.31%	-
Free Cash Flow Per Share	-100.89	-11.58	-5.34	-2.78	-2.42
Cash Interest Paid	1.34	1.31	0.3	-	-
Levered Free Cash Flow	-301.37	-200.78	-22.56	-10.68	-10.91
Unlevered Free Cash Flow	-300.53	-200.01	-22.55	-10.68	-10.86
Change in Working Capital	-100.35	-166.03	5.46	-3.64	-7.86