BOM:544271 Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	497.95	364.35	407.95	187.82	92.78
Depreciation & Amortization	4.12	4.11	5.21	3.11	2.97
Other Operating Activities	-4.94	-13.37	82.57	41.8	15.27
Change in Accounts Receivable	63.41	-992.65	-468.04	25.18	-61.27
Change in Inventory	-36.63	-7.75	-39.05	-27	-
Change in Accounts Payable	-305.3	-6	216.43	-174.21	-180.18
Change in Other Net Operating Assets	-1,325	583.19	-82.53	72.47	192.33
Operating Cash Flow	-1,106	-68.12	122.56	129.17	61.9
Operating Cash Flow Growth	-	-	-5.12%	108.66%	-
Capital Expenditures	-6.26	-1.23	-3.03	-11.58	-2.37
Investment in Securities	-92.54	-	-	-	115.28
Other Investing Activities	-384.24	2.72	-12.73	-0.02	31.91
Investing Cash Flow	-498.23	25.39	-21.13	-11.57	121.14
Short-Term Debt Issued	-	0.05	-	-	-
Long-Term Debt Issued	-	-	1.54	-	-
Total Debt Issued	-	0.05	1.54	-	-
Short-Term Debt Repaid	-	-	-119.51	-30.09	-9.15
Long-Term Debt Repaid	-0.44	-0.46	-	-	-150
Total Debt Repaid	-0.44	-0.46	-119.51	-30.09	-159.15
Net Debt Issued (Repaid)	-0.44	-0.41	-117.97	-30.09	-159.15
Issuance of Common Stock	1,632	-	-	-	-
Common Dividends Paid	-2.12	-	-	-	-
Other Financing Activities	-10.16	-0.25	-3.83	-20.74	-23.28
Financing Cash Flow	1,620	-0.66	-121.81	-50.82	-182.43
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-
Net Cash Flow	15.25	-43.39	-20.38	66.78	0.61
Free Cash Flow	-1,112	-69.35	119.52	117.58	59.53
Free Cash Flow Growth	-	-	1.65%	97.51%	-
Free Cash Flow Margin	-49.30%	-4.50%	7.44%	15.27%	8.27%
Free Cash Flow Per Share	-13.38	-0.93	1.60	1.57	0.80
Cash Interest Paid	0.1	0.13	3.51	19.46	22.73
Cash Income Tax Paid	168.2	142.85	60.82	38.88	5.66
Levered Free Cash Flow	-1,594	-28.22	38.67	285.45	74.94
Unlevered Free Cash Flow	-1,594	-28.14	40.86	297.61	89.15
Change in Working Capital	-1,603	-423.22	-373.18	-103.56	-49.11

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