Blue Water Logistics 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	252.07	106.71	59.41	26.41	24.38
Depreciation & Amortization	57.48	16.8	9.56	8.79	1.9
Other Operating Activities	68.98	40.5	13.73	22.18	11.23
Change in Accounts Receivable	-962.86	-186.8	-65.54	131.46	-116.45
Change in Inventory	-	-	-	-	3.09
Change in Accounts Payable	202.81	18.18	72.13	-162.69	61.33
Change in Other Net Operating Assets	-152.73	-110.06	-46.96	24.28	-72.71
Operating Cash Flow	-534.26	-114.67	42.33	50.43	-87.23
Operating Cash Flow Growth	-	-	-16.07%	-	-
Capital Expenditures	-263.43	-53.57	-17.7	-21.05	-2.86
Sale (Purchase) of Intangibles	-64.45	-	-	-	-
Investment in Securities	-30.57	-	-	-	-
Other Investing Activities	1.82	1.03	0.11	1.42	0.24
Investing Cash Flow	-334.84	-52.53	-17.58	-19.64	-2.62
Short-Term Debt Issued	563.12	112.63	-	-	53.45
Long-Term Debt Issued	194.88	82.44	28.84	-	51.73
Total Debt Issued	758	195.07	28.84	-	105.19
Short-Term Debt Repaid	-	-	-10.2	-	-
Long-Term Debt Repaid	-50.01	-	-34.47	-	-
Total Debt Repaid	-50.01	-	-44.67	-10.04	-
Net Debt Issued (Repaid)	707.99	195.07	-15.83	-10.04	105.19
Issuance of Common Stock	405	-	-	-	-
Repurchase of Common Stock	-	-	-	-24.91	-
Other Financing Activities	-94.98	-28.76	-16.75	-23.06	-11.73
Financing Cash Flow	1,018	166.31	-32.59	-58.01	93.45
Foreign Exchange Rate Adjustments	0.07	-	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	-0	0	0
Net Cash Flow	148.98	-0.89	-7.84	-27.21	3.6
Free Cash Flow	-797.68	-168.24	24.63	29.38	-90.09
Free Cash Flow Growth	-	-	-16.16%	-	-
Free Cash Flow Margin	-20.65%	-8.58%	1.78%	1.75%	-5.69%
Free Cash Flow Per Share	-75.85	-21.03	3.08	3.67	-11.26
Cash Interest Paid	-	28.76	16.75	23.06	9.04
Cash Income Tax Paid	-	24.39	23.05	9.94	8.2
Levered Free Cash Flow	-927.47	-203.34	0.48	79.07	-
Unlevered Free Cash Flow	-898.19	-187.8	10.52	92.71	-
Change in Working Capital	-912.78	-278.68	-40.36	-6.95	-124.74

Source: S&P Global Market Intelligence. Standard template. Financial Sources.