Susan Electricals 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	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	182.46	56.51	7.56	-	-
Depreciation & Amortization	15.2	9.57	7.01	-	-
Loss (Gain) From Sale of Assets	-0.09	-	-	-	-
Other Operating Activities	99.01	53.57	21.17	-	-
Change in Accounts Receivable	-212.59	-120.21	85.02	-	-
Change in Inventory	-219.94	-182.19	-74.48	-	-
Change in Accounts Payable	110.1	14.75	-88.17	-	-
Change in Other Net Operating Assets	-71.28	-15.93	-13.03	-	-
Operating Cash Flow	-97.14	-183.93	-54.92	-	-
Capital Expenditures	-42.73	-15.95	-42.41	-	-
Sale of Property, Plant & Equipment	0.61	1.82	1.91	-	-
Other Investing Activities	-33.47	-26.54	-5.2	-	-
Investing Cash Flow	-75.59	-40.67	-45.69	-	-
Short-Term Debt Issued	280.92	274.22	106.48	-	-
Long-Term Debt Issued	12.27	-	17.94	-	-
Total Debt Issued	293.19	274.22	124.42	-	-
Short-Term Debt Repaid	-72.12	-	-1.41	-	-
Long-Term Debt Repaid	-6.59	-8.25	-0.51	-	-
Total Debt Repaid	-78.7	-8.25	-1.92	-	-
Net Debt Issued (Repaid)	214.48	265.97	122.5	-	-
Issuance of Common Stock	22.5	-	-	-	-
Other Financing Activities	-65.48	-35.12	-19.56	-	-
Financing Cash Flow	171.51	230.85	102.94	-	-
Net Cash Flow	-1.23	6.26	2.33	-	-
Free Cash Flow	-139.87	-199.88	-97.33	-	-
Free Cash Flow Margin	-5.19%	-14.72%	-9.40%	-	-
Free Cash Flow Per Share	-9.17	-20.20	-14.29	-	-
Cash Interest Paid	53.39	29.72	14.53	-	-
Cash Income Tax Paid	32.92	4.39	2.59	-	-
Levered Free Cash Flow	-227.7	-239.9	-113.92	-	-
Unlevered Free Cash Flow	-194.33	-221.32	-104.84	-	-
Change in Working Capital	-393.72	-303.58	-90.65	-	-