BOM:544322 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
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	834.57	581.33	228.12	33.91
Depreciation & Amortization	102.51	42.83	38.66	28.92
Other Amortization	3.12	1.81	2.32	2.27
Loss (Gain) From Sale of Assets	-0.27	-1.04	-0.3	0.59
Loss (Gain) From Sale of Investments	-72.58	-0.02	-	-
Provision & Write-off of Bad Debts	9.71	10.1	7.72	0.93
Other Operating Activities	-95.72	-41.75	38.88	22.27
Change in Accounts Receivable	-96.46	-141.29	-183.5	-8.26
Change in Inventory	-0.14	-40.85	-110.49	-31.76
Change in Accounts Payable	35.05	54.22	-23.11	4.67
Change in Other Net Operating Assets	94.34	3.36	15.24	-38.27
Operating Cash Flow	814.1	468.71	13.54	15.28
Operating Cash Flow Growth	73.69%	3361.41%	-11.39%	-
Capital Expenditures	-1,309	-356.18	-54.12	-28.54
Sale of Property, Plant & Equipment	1	4.2	-	2.81
Sale (Purchase) of Intangibles	-12.62	-6.58	0.89	-
Investment in Securities	-3,422	-124.61	-13.07	24.64
Other Investing Activities	129.8	15.9	7.12	9.24
Investing Cash Flow	-4,613	-467.26	-59.19	8.15
Long-Term Debt Issued	1,159	556.58	48.94	27.39
Long-Term Debt Repaid	-747.56	-472.91	-10.68	-8.6
Net Debt Issued (Repaid)	411.54	83.67	38.25	18.79
Issuance of Common Stock	4,778	-	10.1	-
Other Financing Activities	-44.05	-32.22	-18.99	-20.48
Financing Cash Flow	5,145	51.45	29.36	-1.68
Foreign Exchange Rate Adjustments	-0.72	0.13	0.55	-0.29
Net Cash Flow	1,346	53.02	-15.74	21.46
Free Cash Flow	-494.62	112.53	-40.58	-13.26
Free Cash Flow Margin	-20.36%	5.39%	-4.31%	-3.65%
Free Cash Flow Per Share	-10.43	2.56	-0.92	-0.30
Cash Interest Paid	44.05	21.72	15.72	17.42
Cash Income Tax Paid	190.72	242.79	48.77	-1.43
Levered Free Cash Flow	-666.77	87.3	-126.39	-
Unlevered Free Cash Flow	-642.3	100.92	-114.92	-
Change in Working Capital	32.78	-124.56	-301.86	-73.62

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