Avio Smart Market Stack 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	59.35	17.46	13.83	4,124	-503.01
Depreciation & Amortization	1.38	0.5	4.46	41.78	42.68
Other Amortization	-	-	0.01	0	0.02
Loss (Gain) on Equity Investments	-0.09	-	-	-	-
Provision & Write-off of Bad Debts	-2.22	0.47	1.88	-	-
Other Operating Activities	-16.72	-33.87	-43.78	-4,146	516.75
Change in Accounts Receivable	-231.61	-20.43	18.08	-67.75	-5.84
Change in Inventory	0.03	0.27	1.13	17.37	-12.04
Change in Accounts Payable	196.05	9.9	1.77	-	-
Change in Other Net Operating Assets	7.49	0.5	-2.19	-9.76	1.28
Operating Cash Flow	13.67	-25.21	-4.81	-40.65	39.83
Operating Cash Flow Growth	-	-	-	-	89.41%
Capital Expenditures	-17.45	-2.79	-0.44	-0.02	-0.06
Sale of Property, Plant & Equipment	-	40	-	-	-
Investment in Securities	-84.91	-50	-	-	-
Other Investing Activities	-	7.83	10	5.89	1.28
Investing Cash Flow	-102.36	-4.96	9.57	5.87	1.22
Long-Term Debt Issued	85.71	1.84	-	-	523.92
Long-Term Debt Repaid	-	-	-	-299.53	-
Net Debt Issued (Repaid)	85.71	1.84	-	-299.53	523.92
Issuance of Common Stock	-	-	-	276.99	-
Other Financing Activities	-0.78	-0.07	-	-	-523.83
Financing Cash Flow	84.92	1.76	-	-22.54	0.09
Net Cash Flow	-3.77	-28.41	4.76	-57.33	41.14
Free Cash Flow	-3.78	-28	-5.25	-40.68	39.77
Free Cash Flow Growth	-	-	-	-	89.13%
Free Cash Flow Margin	-0.36%	-6.99%	-1.07%	-7.73%	6.07%
Free Cash Flow Per Share	-0.01	-0.09	-0.02	-0.13	1.17
Cash Interest Paid	0.78	0.07	-	-	523.83
Cash Income Tax Paid	-	13.1	23.93	-	-
Levered Free Cash Flow	-3.65	61.47	3,092	4,897	-670.56
Unlevered Free Cash Flow	-3.16	61.51	3,092	5,060	-343.17
Change in Working Capital	-28.03	-9.76	18.79	-60.15	-16.61