Avantel Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	564.45	525.55	268.38	179.77	153.34
Depreciation & Amortization	118.04	74.98	57.68	40.28	30.32
Loss (Gain) From Sale of Assets	-	1.59	-	-	-
Asset Writedown & Restructuring Costs	0.08	0.72	0.33	0.25	0.02
Stock-Based Compensation	145.66	60.72	-	-	-
Other Operating Activities	-59.03	87.94	56.44	12.04	4.49
Change in Accounts Receivable	-70.63	-243.38	-36.82	-229.95	169.43
Change in Inventory	-144.13	-14.41	-278.29	-142.56	25.75
Change in Accounts Payable	-16.87	27.85	23.48	3.79	-12.27
Change in Other Net Operating Assets	-38.67	130.23	-74.46	-186.79	75.45
Operating Cash Flow	498.9	651.79	16.74	-323.18	446.52
Operating Cash Flow Growth	-23.46%	3794.54%	-	-	1369.54%
Capital Expenditures	-783.86	-316.23	-118.99	-209.45	-56.81
Sale of Property, Plant & Equipment	4.71	14.09	-	-	1.08
Investment in Securities	62.48	-120.56	16.25	428.38	-368.9
Other Investing Activities	144.13	6.62	1.18	6.9	7.86
Investing Cash Flow	-572.54	-416.09	-101.56	225.83	-416.76
Short-Term Debt Issued	-	-	150.37	128.67	-
Long-Term Debt Issued	120	-	-	-	-
Total Debt Issued	120	-	150.37	128.67	-
Short-Term Debt Repaid	-23.95	-164	-	-	-
Long-Term Debt Repaid	-14.86	-9.61	-6.44	-6.13	-5.84
Total Debt Repaid	-38.81	-173.61	-6.44	-6.13	-5.84
Net Debt Issued (Repaid)	81.19	-173.61	143.93	122.53	-5.84
Issuance of Common Stock	73.31	-	-	-	-
Common Dividends Paid	-48.65	-16.22	-16.22	-16.22	-8.11
Other Financing Activities	-23.42	-37.23	-45.63	-11.78	-11.51
Financing Cash Flow	82.43	-227.06	82.08	94.54	-25.46
Miscellaneous Cash Flow Adjustments	-0	-	-	0	-
Net Cash Flow	8.79	8.65	-2.74	-2.82	4.3
Free Cash Flow	-284.96	335.56	-102.26	-532.64	389.71
Free Cash Flow Growth	-	-	-	-	3096.79%
Free Cash Flow Margin	-11.44%	14.96%	-6.62%	-50.75%	50.16%
Free Cash Flow Per Share	-1.16	1.37	-0.42	-2.19	1.60
Cash Interest Paid	23.43	37.23	45.63	11.78	11.51
Cash Income Tax Paid	305.44	132.04	85.31	39.67	35.29
Levered Free Cash Flow	-325.6	136.47	-183.96	-586.23	348.16
Unlevered Free Cash Flow	-315.34	156.97	-157.78	-583.09	350.43
Change in Working Capital	-270.3	-99.71	-366.08	-555.52	258.36

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.