Nukleus Office Solutions 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	21.35	20.62	11.97	6.73	1.06
Depreciation & Amortization	53.12	29.7	14.84	4.98	0.47
Loss (Gain) From Sale of Assets	-	0.09	-	-	-
Other Operating Activities	-2.63	3.8	-0.59	-0.71	-0.22
Change in Accounts Receivable	0.18	-11.54	1.72	-6.52	-3.09
Change in Accounts Payable	29.71	10.1	10.79	4.78	0.77
Change in Other Net Operating Assets	-65.45	-127.36	3.65	4.07	-10.16
Operating Cash Flow	36.27	-74.59	42.39	13.33	-11.17
Operating Cash Flow Growth	-	-	217.97%	-	-
Capital Expenditures	-270.43	-90.25	-66.94	-26.06	-1.45
Other Investing Activities	6.36	1.37	0.37	-11.78	-5.36
Investing Cash Flow	-264.07	-88.88	-66.57	-37.85	-6.81
Short-Term Debt Issued	18.47	-	8.05	-	-
Long-Term Debt Issued	55.43	46.03	55.83	24.54	16.58
Total Debt Issued	73.9	46.03	63.89	24.54	16.58
Short-Term Debt Repaid	-	-21.99	-	-	-
Total Debt Repaid	-	-21.99	-	-	-
Net Debt Issued (Repaid)	73.9	24.04	63.89	24.54	16.58
Issuance of Common Stock	-	330.13	19.98	-	-
Other Financing Activities	-10.05	-9.28	-1.92	-0.03	-
Financing Cash Flow	63.85	344.89	81.95	24.51	16.58
Miscellaneous Cash Flow Adjustments	-	-	0	0	-
Net Cash Flow	-163.95	181.42	57.76	-0.01	-1.4
Free Cash Flow	-234.16	-164.84	-24.55	-12.73	-12.62
Free Cash Flow Margin	-66.00%	-57.43%	-14.33%	-11.70%	-37.04%
Free Cash Flow Per Share	-58.08	-60.21	-12.44	-7.53	-7.47
Cash Interest Paid	10.05	9.28	1.92	0.03	-
Cash Income Tax Paid	13.53	10.93	6.16	2.85	0.41
Levered Free Cash Flow	-221.52	-90.63	-22.43	-16.03	-
Unlevered Free Cash Flow	-215.24	-85	-21.29	-16.03	-
Change in Working Capital	-35.57	-128.8	16.16	2.33	-12.49