Dharni Capital Services 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	46.68	38.52	31.07	11.91	9.66
Depreciation & Amortization	2.72	1.47	1.4	0.47	0.55
Other Operating Activities	-14.47	-13.31	-3.42	1.51	2.82
Change in Accounts Receivable	-2.16	-1.38	-1.17	1.94	-2.02
Change in Accounts Payable	0.04	-16.67	16.54	0.13	-0.05
Change in Income Taxes	-15.61	-12.15	-10.7	-3.65	-3.42
Change in Other Net Operating Assets	-29.4	6.48	1.32	-1.2	0.95
Operating Cash Flow	-12.2	2.97	35.05	11.12	8.48
Operating Cash Flow Growth	-	-91.54%	215.15%	31.14%	234.39%
Capital Expenditures	-11.22	-54.62	-63.63	-6.81	-0.08
Sale of Property, Plant & Equipment	23.94	-	0.17	-	-
Investment in Securities	-38.34	-47.88	-7.4	-7.08	-11.52
Other Investing Activities	55.85	35.07	-28.86	-0.19	0.47
Investing Cash Flow	30.24	-67.44	-99.71	-14.08	-11.13
Long-Term Debt Issued	-	17	-	-	-
Long-Term Debt Repaid	-17	-	-	-	-0.94
Net Debt Issued (Repaid)	-17	17	-	-	-0.94
Issuance of Common Stock	-	-	-	107.4	11.9
Other Financing Activities	-0.66	-0.31	-0	-	-
Financing Cash Flow	-17.66	16.69	-0	107.4	10.97
Miscellaneous Cash Flow Adjustments	-	-	-	-0.1	-
Net Cash Flow	0.38	-47.79	-64.67	104.35	8.32
Free Cash Flow	-23.42	-51.66	-28.58	4.31	8.4
Free Cash Flow Growth	-	-	-	-48.66%	517.34%
Free Cash Flow Margin	-18.69%	-56.42%	-29.85%	8.63%	5.72%
Free Cash Flow Per Share	-1.15	-2.54	-1.40	0.27	0.56
Cash Interest Paid	0.66	0.31	0	-	-
Levered Free Cash Flow	56.73	-26.78	-62.66	2.05	7.25
Unlevered Free Cash Flow	57.14	-26.65	-62.66	2.05	7.25
Change in Working Capital	-47.14	-23.72	5.99	-2.77	-4.54

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