BOM:544483 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	70.94	89.56	43.97	18.12	12.87
Depreciation & Amortization	7.5	3.23	3.39	2.56	1.22
Other Amortization	-	2.69	0.22	0.21	0.16
Other Operating Activities	-9.11	25.37	-6.72	-3.36	-2.48
Change in Accounts Receivable	-66.18	-35.68	4.41	-6.13	-3.14
Change in Accounts Payable	-1.21	-0.44	-7.87	2	2.22
Change in Other Net Operating Assets	14.5	-21.22	0.71	-0.66	1.53
Operating Cash Flow	16.43	63.52	38.1	12.73	12.38
Operating Cash Flow Growth	-74.14%	66.74%	199.17%	2.85%	-
Capital Expenditures	-147.89	-108.01	-30.6	-8.67	-5.75
Investment in Securities	-91.42	-	-	-	-
Other Investing Activities	4.03	1.9	1.77	0.9	0.39
Investing Cash Flow	-354.99	-92.2	-32.61	-10.96	-4.86
Short-Term Debt Issued	40.59	21.1	8.58	0.21	-
Total Debt Issued	40.59	21.1	8.58	0.21	-
Net Debt Issued (Repaid)	40.59	21.1	8.58	0.21	-
Issuance of Common Stock	301.67	15	-	-	-
Other Financing Activities	-3.6	-1.68	-0.31	-0.1	-
Financing Cash Flow	338.66	34.42	8.28	0.11	-
Net Cash Flow	0.1	5.74	13.76	1.88	7.52
Free Cash Flow	-131.46	-44.49	7.5	4.06	6.63
Free Cash Flow Growth	-	-	84.73%	-38.75%	-
Free Cash Flow Margin	-50.70%	-20.34%	7.21%	4.26%	8.11%
Free Cash Flow Per Share	-9.29	-3.63	0.63	0.34	0.06
Cash Interest Paid	3.6	1.68	0.31	0.1	-
Cash Income Tax Paid	40.35	13.02	5.75	2.87	5.79
Levered Free Cash Flow	-139.02	-61.04	-5.31	-1.17	7
Unlevered Free Cash Flow	-136.74	-59.99	-5.12	-1.11	7
Change in Working Capital	-52.9	-57.33	-2.76	-4.79	0.6