Bodhi Tree Multimedia 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	63.8	48.82	33.92	32.56	32.29
Depreciation & Amortization	25.03	3.32	2.25	1.95	1.13
Other Operating Activities	50.46	22.65	10.5	11.4	-2.12
Change in Accounts Receivable	-350.78	-230.02	-97.42	-171.33	8.39
Change in Inventory	-10.44	-77.04	-68.35	-36.05	-25.73
Change in Accounts Payable	93.9	32.44	129.33	33.59	-7.25
Change in Other Net Operating Assets	-239.22	57.82	-29.51	58.66	-43.6
Operating Cash Flow	-367.25	-142	-19.29	-69.22	-36.89
Capital Expenditures	-92.08	-0.33	-0.42	-	-0.93
Other Investing Activities	-12.77	-0.07	-0.05	-0.7	-
Investing Cash Flow	-104.86	-0.4	-0.47	-0.7	-0.93
Short-Term Debt Issued	87.74	159.48	0.53	11.89	8.17
Long-Term Debt Issued	-	-	2.13	-	16.46
Total Debt Issued	87.74	159.48	2.67	11.89	24.63
Long-Term Debt Repaid	-	-0.22	-2.95	-14.34	-
Total Debt Repaid	-	-0.22	-2.95	-14.34	-
Net Debt Issued (Repaid)	87.74	159.26	-0.29	-2.45	24.63
Issuance of Common Stock	445.5	-	0.3	112.46	-
Common Dividends Paid	-	-	-10.29	-	-
Other Financing Activities	-34.65	-20.34	-5.64	-5.81	-2.28
Financing Cash Flow	498.59	138.92	-15.92	104.2	22.35
Miscellaneous Cash Flow Adjustments	0	0	-	0	-
Net Cash Flow	26.48	-3.48	-35.67	34.28	-15.46
Free Cash Flow	-459.34	-142.33	-19.71	-69.22	-37.81
Free Cash Flow Margin	-38.78%	-15.97%	-3.08%	-16.24%	-6.40%
Free Cash Flow Per Share	-3.17	-1.14	-0.16	-0.57	-0.34
Cash Interest Paid	-	20.34	5.64	5.81	2.28
Cash Income Tax Paid	-	21.97	12.09	7.39	2.45
Levered Free Cash Flow	-298.14	-172.57	4.1	-80.55	-49.84
Unlevered Free Cash Flow	-276.49	-157.82	8.84	-76.7	-48.43
Change in Working Capital	-506.54	-216.79	-65.96	-115.13	-68.18