BOM:543828 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	233.03	159.55	114.55	70.37	52.48
Depreciation & Amortization	37.88	10.3	12.29	9.07	8.66
Other Amortization	-	2.84	-	-	-
Loss (Gain) From Sale of Assets	-10.2	-	-	-	-
Loss (Gain) From Sale of Investments	-0.84	-	-	-	-
Provision & Write-off of Bad Debts	3.97	-	-	-	-
Other Operating Activities	225.9	201.01	96.16	52.66	33
Change in Accounts Receivable	-767.01	-365.52	-415.71	-80.33	-130.83
Change in Inventory	-758.55	-526.75	-97.98	-276.98	-229.06
Change in Accounts Payable	972.51	279.68	-332.55	181.38	295.33
Change in Other Net Operating Assets	40.31	587.95	720.09	-244.11	-67.8
Operating Cash Flow	-22.99	349.06	96.86	-287.93	-38.22
Operating Cash Flow Growth	-	260.39%	-	-	-
Capital Expenditures	-690.97	-46.93	-37.84	-143.27	-16.56
Sale of Property, Plant & Equipment	220.07	-	-	-	-
Cash Acquisitions	-20.69	-0.73	-29.97	-	-
Investment in Securities	-	-164.99	-15	-123.39	-
Other Investing Activities	-285.37	10.23	-8.03	10.14	1.99
Investing Cash Flow	-776.97	-202.42	-90.84	-256.52	-14.57
Short-Term Debt Issued	947.2	-	-	-	-
Long-Term Debt Issued	101.36	-	-	78.49	12.03
Total Debt Issued	1,049	-	-	78.49	12.03
Long-Term Debt Repaid	-10.28	-0.31	-22.97	-	-
Net Debt Issued (Repaid)	1,038	-0.31	-22.97	78.49	12.03
Issuance of Common Stock	-	-	-	641.61	20.19
Common Dividends Paid	-	-	-7.22	-	-
Other Financing Activities	-246.59	-143.76	-91.63	-60.82	10.38
Financing Cash Flow	791.69	-144.07	-121.82	659.28	42.61
Miscellaneous Cash Flow Adjustments	14.1	-	-	-	-
Net Cash Flow	5.84	2.57	-115.8	114.83	-10.19
Free Cash Flow	-713.96	302.13	59.02	-431.2	-54.79
Free Cash Flow Growth	-	411.94%	-	-	-
Free Cash Flow Margin	-10.03%	5.98%	1.27%	-9.35%	-1.53%
Free Cash Flow Per Share	-2.97	1.25	0.25	-1.79	-0.38
Cash Interest Paid	-	154.71	90.28	54.02	33.79
Cash Income Tax Paid	-	28.41	21.22	21.06	17.68
Levered Free Cash Flow	-1,023	-521.19	-731.33	-447.11	-89.26
Unlevered Free Cash Flow	-862.1	-433.03	-682.14	-418.45	-72.02
Change in Working Capital	-512.74	-24.65	-126.15	-420.03	-132.35

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