BOM:544483 Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	101.3	89.56	43.97	18.12	12.87	-
Depreciation & Amortization	5.19	3.23	3.39	2.56	1.22	-
Other Amortization	2.69	2.69	0.22	0.21	0.16	-
Other Operating Activities	22.89	25.37	-6.72	-3.36	-2.48	-
Change in Accounts Receivable	-29.26	-35.68	4.41	-6.13	-3.14	-
Change in Accounts Payable	-0.94	-0.44	-7.87	2	2.22	-
Change in Other Net Operating Assets	-3.8	-21.22	0.71	-0.66	1.53	-
Operating Cash Flow	98.08	63.52	38.1	12.73	12.38	-
Operating Cash Flow Growth	-	66.74%	199.17%	2.85%	-	-
Capital Expenditures	-148.86	-108.01	-30.6	-8.67	-5.75	-
Other Investing Activities	2.45	1.9	1.77	0.9	0.39	-
Investing Cash Flow	-240.98	-92.2	-32.61	-10.96	-4.86	-
Short-Term Debt Issued	-	21.1	8.58	0.21	-	-
Total Debt Issued	22.8	21.1	8.58	0.21	-	-
Net Debt Issued (Repaid)	22.8	21.1	8.58	0.21	-	-
Issuance of Common Stock	301.77	15	-	-	-	-
Other Financing Activities	-2.55	-1.68	-0.31	-0.1	-	-
Financing Cash Flow	322.02	34.42	8.28	0.11	-	-
Net Cash Flow	179.12	5.74	13.76	1.88	7.52	-
Free Cash Flow	-50.78	-44.49	7.5	4.06	6.63	-
Free Cash Flow Growth	-	-	84.73%	-38.75%	-	-
Free Cash Flow Margin	-20.37%	-20.34%	7.21%	4.26%	8.11%	-
Free Cash Flow Per Share	-3.98	-3.63	0.63	0.34	0.06	-
Cash Interest Paid	2.55	1.68	0.31	0.1	-	-
Cash Income Tax Paid	17.4	13.02	5.75	2.87	5.79	-
Levered Free Cash Flow	-	-61.04	-5.31	-1.17	7	-
Unlevered Free Cash Flow	-	-59.99	-5.12	-1.11	7	-
Change in Working Capital	-33.99	-57.33	-2.76	-4.79	0.6	-

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