Logica Infoway 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	141.81	105.07	80.96	35.13	25.11
Depreciation & Amortization	8.28	2.14	1.4	1.9	2.41
Other Operating Activities	140.52	119.85	115.43	42.38	41.63
Change in Accounts Receivable	-333.82	-330.17	-124.74	-233.46	16.04
Change in Inventory	-353.52	-65.15	-373.31	5.5	-157.99
Change in Accounts Payable	88.94	81.97	114.39	40.59	22.59
Change in Other Net Operating Assets	625.3	171.3	419.66	39.87	141.18
Operating Cash Flow	317.51	85.01	233.79	-68.1	90.97
Operating Cash Flow Growth	273.48%	-63.64%	-	-	205.05%
Capital Expenditures	-14.55	-14.02	-5.67	-1.23	-1.64
Sale of Property, Plant & Equipment	-	2.22	0.06	0.16	-
Investment in Securities	-152.39	-107.61	-118.84	-1.64	-30.36
Other Investing Activities	8.73	2.97	5.49	-3.44	3.33
Investing Cash Flow	-158.21	-116.45	-118.96	-6.16	-28.67
Long-Term Debt Issued	-	-	2.6	-	1
Short-Term Debt Repaid	-	-	-1.41	-	-
Long-Term Debt Repaid	-6.93	-10.24	-23.33	-20.43	-20.72
Total Debt Repaid	-6.93	-10.24	-24.74	-20.43	-20.72
Net Debt Issued (Repaid)	-6.93	-10.24	-22.14	-20.43	-19.72
Issuance of Common Stock	-	161.12	-	149.45	5.89
Other Financing Activities	-143.01	-120.84	-90.68	-58.59	-44.45
Financing Cash Flow	-149.94	30.05	-112.82	70.43	-58.27
Miscellaneous Cash Flow Adjustments	-0	0	-	-	0
Net Cash Flow	9.36	-1.38	2.01	-3.83	4.02
Free Cash Flow	302.96	70.99	228.13	-69.32	89.32
Free Cash Flow Growth	326.76%	-68.88%	-	-	234.82%
Free Cash Flow Margin	2.30%	0.64%	2.14%	-0.98%	1.45%
Free Cash Flow Per Share	17.03	4.13	13.33	-4.05	6.91
Cash Interest Paid	-	120.84	90.68	58.59	44.45
Cash Income Tax Paid	-	28.03	-0.92	28.11	12.34
Levered Free Cash Flow	-536.04	-185.29	-359.9	-176.93	-133.74
Unlevered Free Cash Flow	-446.66	-113.74	-307.74	-141.79	-106.93
Change in Working Capital	26.9	-142.05	36	-147.5	21.82

Source: S&P Global Market Intelligence. Standard template. Financial Sources.