Physicswallah Limited (BOM:544609)
India · Delayed Price · Currency is INR 106.70
-5.25 (-4.69%)
At close: May 29, 2026
Physicswallah 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 | -224.9 | -2,159 | -10,406 | -814.4 | 982.31 |
Depreciation & Amortization | 4,374 | 3,622 | 2,941 | 749.5 | 33.91 |
Other Amortization | - | 42.58 | 42.01 | 1.6 | 1.26 |
Loss (Gain) From Sale of Assets | -14.7 | -6.8 | 13.08 | 1.5 | - |
Asset Writedown & Restructuring Costs | 298 | 435.89 | 1,011 | 74.7 | - |
Loss (Gain) From Sale of Investments | -419.2 | -700.66 | -232.96 | -45.5 | 0.32 |
Loss (Gain) on Equity Investments | -2.6 | 1.2 | - | - | - |
Stock-Based Compensation | 1,712 | 893.82 | 1,413 | 389.3 | - |
Provision & Write-off of Bad Debts | 106.3 | 100.79 | 47.86 | 0.5 | - |
Other Operating Activities | -564.8 | 869.37 | 5,018 | 331.5 | -17.43 |
Change in Accounts Receivable | -451.1 | -189.9 | -195.83 | 19 | -2.5 |
Change in Inventory | -335.4 | -312.87 | -268.83 | -169.2 | -52.08 |
Change in Accounts Payable | 608.2 | 435.87 | 560.12 | 383.2 | 16.91 |
Change in Other Net Operating Assets | 3,247 | 2,038 | 2,177 | 1,779 | -373.07 |
Operating Cash Flow | 8,332 | 5,070 | 2,119 | 2,701 | 589.63 |
Operating Cash Flow Growth | 64.34% | 139.25% | -21.53% | 358.00% | - |
Capital Expenditures | -3,217 | -1,664 | -2,135 | -1,392 | -147.72 |
Sale of Property, Plant & Equipment | 40.8 | 54.18 | 254.47 | 0.5 | - |
Cash Acquisitions | -567 | -536.4 | -176.15 | -3,179 | - |
Sale (Purchase) of Intangibles | -213.6 | -57.65 | -230.01 | -66.9 | -72.32 |
Investment in Securities | -27,944 | -12,794 | 1,587 | -5,890 | -726.05 |
Other Investing Activities | -924 | -133.77 | 270.63 | -228 | 16.65 |
Investing Cash Flow | -32,825 | -15,132 | -429.25 | -10,755 | -929.43 |
Long-Term Debt Issued | 101.7 | - | - | 1,000 | - |
Long-Term Debt Repaid | -1,674 | -1,867 | -1,007 | -232.9 | - |
Net Debt Issued (Repaid) | -1,572 | -1,867 | -1,007 | 767.1 | - |
Issuance of Common Stock | 29,974 | 5.63 | - | - | - |
Other Financing Activities | -850.9 | -743.24 | -639.99 | -200.3 | - |
Financing Cash Flow | 27,551 | 10,068 | -1,647 | 8,478 | - |
Net Cash Flow | 3,058 | 5.52 | 43.39 | 422.9 | -339.8 |
Free Cash Flow | 5,115 | 3,406 | -15.6 | 1,308 | 441.91 |
Free Cash Flow Growth | 50.20% | - | - | 196.01% | - |
Free Cash Flow Margin | 13.12% | 11.78% | -0.08% | 17.57% | 18.96% |
Free Cash Flow Per Share | 1.82 | 1.35 | -0.01 | 21.80 | 7.37 |
Cash Interest Paid | 850.9 | 743.24 | 639.99 | 200.3 | - |
Cash Income Tax Paid | 304.8 | 18.61 | 59.73 | 258.5 | 334.36 |
Levered Free Cash Flow | -13,309 | 3,674 | 2,455 | 2,219 | - |
Unlevered Free Cash Flow | -12,672 | 4,143 | 2,856 | 2,348 | - |
Change in Working Capital | 3,069 | 1,971 | 2,272 | 2,012 | -410.74 |