Vruddhi Engineering Works 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	30.78	14.92	5.73	7.53	0.94
Depreciation & Amortization	9.33	6.38	4.06	2.15	0.17
Other Amortization	-	0.01	-	-	-
Provision & Write-off of Bad Debts	-	-	0.77	-	-
Other Operating Activities	3.88	6.11	2.77	3.48	0.05
Change in Accounts Receivable	-39.37	-20.26	-7.86	-47.94	-4.91
Change in Inventory	-5.36	3.75	-2.94	-3.94	-0.36
Change in Accounts Payable	-3.76	-12.81	10.22	17.73	1.47
Change in Other Net Operating Assets	31.63	-33.36	1.3	-2.26	2.28
Operating Cash Flow	27.12	-35.26	14.04	-23.25	-0.36
Capital Expenditures	-15.43	-18.94	-9.73	-12.77	-3.27
Sale of Property, Plant & Equipment	0.01	0.49	-	-	-
Cash Acquisitions	-	-	-	-0.13	-
Investment in Securities	-30.11	-	-	-	-
Other Investing Activities	-	-	-	8.72	-
Investing Cash Flow	-45.54	-18.45	-9.73	-4.18	-3.27
Short-Term Debt Issued	-	-	-	26.34	0.69
Long-Term Debt Issued	17.72	16.58	-	1.25	3.84
Total Debt Issued	17.72	16.58	-	27.59	4.53
Long-Term Debt Repaid	-	-	-3.38	-	-
Net Debt Issued (Repaid)	17.72	16.58	-3.38	27.59	4.53
Issuance of Common Stock	-	42.74	-	4	-
Other Financing Activities	-4.34	-3.25	-3.04	-1.4	-0.01
Financing Cash Flow	13.38	56.06	-6.42	30.18	4.52
Miscellaneous Cash Flow Adjustments	2.84	-	-0	0	-
Net Cash Flow	-2.19	2.35	-2.11	2.76	0.89
Free Cash Flow	11.69	-54.2	4.31	-36.02	-3.63
Free Cash Flow Margin	2.72%	-17.04%	1.98%	-27.55%	-16.44%
Free Cash Flow Per Share	4.63	-21.48	2.34	-72.48	-22.68
Cash Interest Paid	4.34	3.26	3.04	1.4	0.01
Cash Income Tax Paid	12.14	2.61	2.58	2.5	0.27
Levered Free Cash Flow	1.2	-59.08	0.48	-38.81	-3.68
Unlevered Free Cash Flow	3.95	-57.05	2.96	-37.93	-3.68
Change in Working Capital	-16.86	-62.68	0.71	-36.41	-1.52