Silicon Rental Solutions Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	105.09	132	128.98	106.74	102.06	23.28
Depreciation & Amortization	283.04	271.62	214.57	150.96	51.97	64.07
Loss (Gain) From Sale of Assets	12.8	9.46	0.63	-0.01	-0.69	-0
Other Operating Activities	-19.41	-9.96	0.93	9.42	17.86	-0.35
Change in Accounts Receivable	123.8	-17.56	-184.22	-22.8	-10.63	1.55
Change in Inventory	-5.42	-4.61	-	-	-	-
Change in Accounts Payable	-	-	-	-	-	11.68
Change in Other Net Operating Assets	-98.44	17.31	49.41	-54.08	-6.92	1.06
Operating Cash Flow	401.46	398.26	210.31	190.22	153.65	101.28
Operating Cash Flow Growth	82.88%	89.37%	10.56%	23.81%	51.70%	19.23%
Capital Expenditures	-524.02	-429.67	-257.97	-288.64	-211.93	-92.42
Sale of Property, Plant & Equipment	13.11	29.37	3.87	0.13	2.34	0.21
Other Investing Activities	0.22	0.05	1.77	0.5	-	-
Investing Cash Flow	-246.21	-400.25	-252.33	-288	-209.6	-92.2
Short-Term Debt Issued	-	-	9.78	-	-	53.8
Long-Term Debt Issued	-	30.55	29.98	-	133.99	-
Total Debt Issued	-50.13	30.55	39.76	-	133.99	53.8
Short-Term Debt Repaid	-	-8.37	-	-30.5	-22.27	-
Long-Term Debt Repaid	-	-2.29	-	-117.2	-	-35.21
Total Debt Repaid	-13.75	-10.65	-	-147.71	-22.27	-35.21
Net Debt Issued (Repaid)	-63.89	19.9	39.76	-147.71	111.72	18.59
Issuance of Common Stock	254.68	254.68	-	305.94	9.9	-
Common Dividends Paid	-21.73	-10.27	-10.27	-	-	-
Other Financing Activities	-27.3	-30.82	-4.59	-81.1	-3.66	-0.57
Financing Cash Flow	141.77	233.48	24.9	77.13	117.96	18.03
Miscellaneous Cash Flow Adjustments	0	-	-	-	-	0
Net Cash Flow	297.02	231.5	-17.11	-20.65	62.01	27.11
Free Cash Flow	-122.56	-31.41	-47.66	-98.41	-58.29	8.86
Free Cash Flow Growth	-	-	-	-	-	-7.99%
Free Cash Flow Margin	-11.28%	-3.08%	-7.54%	-27.11%	-23.68%	6.44%
Free Cash Flow Per Share	-10.94	-2.96	-4.64	-11.12	-11.54	164.15
Cash Interest Paid	3.6	7.12	4.59	7.86	3.66	0.57
Cash Income Tax Paid	-	-47.68	-44.97	30.67	20.95	8.83
Levered Free Cash Flow	-135.01	-53.75	-70.36	-126.61	-92.75	5.8
Unlevered Free Cash Flow	-132.76	-49.3	-67.49	-121.7	-90.46	6.15
Change in Working Capital	19.94	-4.86	-134.8	-76.88	-17.55	14.29

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.