SMR Jewels 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	247.49	104.12	38.45	9.09	0.15
Depreciation & Amortization	0.64	0.54	0.41	0.26	0.17
Other Operating Activities	57.82	23.07	19.34	9.82	4.01
Change in Accounts Receivable	-136.32	-35.99	16.69	36.7	-43.09
Change in Inventory	-315.55	-138.52	33.53	-82.81	8.36
Change in Accounts Payable	51.28	10.42	-77.71	14.62	39.76
Change in Other Net Operating Assets	-70.38	48.88	-41.31	-1.36	-
Operating Cash Flow	-165.03	12.54	-10.6	-13.67	9.36
Capital Expenditures	-3.95	-0.6	-0.8	-0.24	-0.64
Investing Cash Flow	-3.95	-0.6	-0.8	-0.24	-0.64
Short-Term Debt Issued	55.69	-	4.51	-	30.94
Long-Term Debt Issued	29.59	20.24	8.7	45.04	-
Total Debt Issued	85.27	20.24	13.2	45.04	30.94
Short-Term Debt Repaid	-	-11.06	-	-23.67	-
Long-Term Debt Repaid	-	-	-	-	-31.09
Total Debt Repaid	-	-11.06	-	-23.67	-31.09
Net Debt Issued (Repaid)	85.27	9.18	13.2	21.37	-0.15
Issuance of Common Stock	-	88.44	-	-	-
Other Financing Activities	-19.15	-8.12	-6.22	-7.17	-4.02
Financing Cash Flow	66.13	89.51	6.98	14.2	-4.16
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	-102.85	101.45	-4.42	0.29	4.55
Free Cash Flow	-168.98	11.94	-11.4	-13.9	8.72
Free Cash Flow Margin	-3.91%	0.45%	-0.92%	-2.06%	1.15%
Free Cash Flow Per Share	-11.53	0.81	-0.78	-0.95	0.72
Cash Interest Paid	19.15	8.12	6.22	7.17	4.02
Cash Income Tax Paid	41.97	21.75	1.02	0.44	0.06
Levered Free Cash Flow	-235.44	-12.76	-25.29	-64.08	49.22
Unlevered Free Cash Flow	-217.4	-6.46	-20.27	-60.74	51.72
Change in Working Capital	-470.97	-115.2	-68.8	-32.84	5.03