SSMD Agrotech India 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
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024
Net Income	55.27	53.78	0.19
Depreciation & Amortization	4.78	4.38	-
Loss (Gain) From Sale of Assets	-0.25	-	-
Other Operating Activities	3.04	7.15	-
Change in Accounts Receivable	-150.24	-1	-3.74
Change in Inventory	-35.26	-29.27	-1.57
Change in Accounts Payable	28.13	-37.86	5.71
Change in Other Net Operating Assets	-7.47	27.41	-0.1
Operating Cash Flow	-102.01	24.58	0.49
Operating Cash Flow Growth	-	4895.94%	-
Capital Expenditures	-4.01	-8.24	-
Other Investing Activities	2.21	-	-
Investing Cash Flow	-1.8	-8.24	-
Short-Term Debt Issued	-	-	0.05
Long-Term Debt Issued	-	0.16	-
Total Debt Issued	-	0.16	0.05
Short-Term Debt Repaid	-44.06	-1.01	-
Long-Term Debt Repaid	-2.18	-	-
Total Debt Repaid	-46.23	-1.01	-
Net Debt Issued (Repaid)	-46.23	-0.84	0.05
Issuance of Common Stock	274.71	-	0.1
Other Financing Activities	-5.99	-6.61	-
Financing Cash Flow	222.49	-7.46	0.15
Net Cash Flow	118.68	8.89	0.64
Free Cash Flow	-106.02	16.34	0.49
Free Cash Flow Growth	-	3221.75%	-
Free Cash Flow Margin	-9.17%	1.65%	2.23%
Free Cash Flow Per Share	-12.23	2.79	4.47
Cash Interest Paid	5.99	6.61	-
Cash Income Tax Paid	20.08	20.07	0.07
Levered Free Cash Flow	-117.63	-60.14	-
Unlevered Free Cash Flow	-112.19	-55.9	-
Change in Working Capital	-164.84	-40.72	0.31