Asian Warehousing 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 2019
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '19 Mar 31, 2019
Net Income	2.34	0.6	1.46	1.72	0.03
Depreciation & Amortization	2.3	2.22	2.22	2.24	2.35
Provision & Write-off of Bad Debts	1.71	-	-	-	-
Other Operating Activities	6.12	4.65	7.83	9.25	10.76
Change in Accounts Receivable	-0.09	1.82	0.84	0.52	-1.17
Change in Accounts Payable	0.04	-0.36	0.44	-0.06	-0.21
Change in Other Net Operating Assets	2.8	0.86	1.1	0.51	-0.93
Operating Cash Flow	15.21	9.78	13.89	14.18	10.83
Operating Cash Flow Growth	55.44%	-29.59%	-2.01%	30.90%	-31.74%
Capital Expenditures	-7.46	-	-	-	-0.02
Investment in Securities	-1.36	-	-	-	-
Other Investing Activities	0.16	-	-	0.12	0.09
Investing Cash Flow	-8.66	-	-	0.12	0.07
Short-Term Debt Issued	12.4	12.67	6.75	6.44	14.11
Total Debt Issued	12.4	12.67	6.75	6.44	14.11
Long-Term Debt Repaid	-12.06	-18.62	-8.12	-11.23	-14.67
Total Debt Repaid	-12.06	-18.62	-8.12	-11.23	-14.67
Net Debt Issued (Repaid)	0.34	-5.95	-1.37	-4.79	-0.57
Other Financing Activities	-6.97	-7.2	-9.08	-9.52	-9.42
Financing Cash Flow	-6.63	-13.15	-10.45	-14.3	-9.99
Miscellaneous Cash Flow Adjustments	-	0	-	-	-0.06
Net Cash Flow	-0.08	-3.37	3.45	-	0.85
Free Cash Flow	7.74	9.78	13.89	14.18	10.81
Free Cash Flow Growth	-20.84%	-29.59%	-2.01%	31.12%	-31.41%
Free Cash Flow Margin	42.85%	46.02%	85.10%	77.41%	59.62%
Free Cash Flow Per Share	2.22	2.81	3.98	4.07	31.62
Cash Interest Paid	-	7.14	8.98	9.43	9.42
Cash Income Tax Paid	-	-	-	-	-1.13
Levered Free Cash Flow	0.31	2.45	3.67	-	4.44
Unlevered Free Cash Flow	4.66	6.91	9.28	-	10.33
Change in Working Capital	2.74	2.32	2.39	0.97	-2.31