Cellecor Gadgets 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	396.11	309	160.95	80.72	21.36
Depreciation & Amortization	9.84	7.52	5.4	4.56	0.19
Other Amortization	-	1.03	-	-	-
Loss (Gain) From Sale of Assets	-0.15	-	0.08	-	-
Other Operating Activities	230.7	116.07	53.24	30.96	7.31
Change in Accounts Receivable	-662.69	-220.08	-117.54	-62.27	-9.22
Change in Inventory	-331.34	-1,178	-406.62	-394.59	-119.8
Change in Accounts Payable	495.74	273.93	-102.01	89.83	158.54
Change in Other Net Operating Assets	-127.11	354.43	-610.64	44.08	-63.38
Operating Cash Flow	11.09	-336.16	-1,017	-206.71	-4.99
Capital Expenditures	-4.62	-182.95	-5.35	-16.66	-0.62
Sale of Property, Plant & Equipment	0.5	-	-	-	-
Investment in Securities	-42.87	-1	-	-	-
Other Investing Activities	-0	-	-	-0	-
Investing Cash Flow	-47	-183.95	-5.35	-16.66	-0.62
Long-Term Debt Issued	208.66	461.5	539	196.26	12.18
Net Debt Issued (Repaid)	208.66	461.5	539	196.26	12.18
Issuance of Common Stock	120.6	351.75	600.3	36.31	-
Other Financing Activities	-202.35	-120.02	-73.98	-15.13	-
Financing Cash Flow	126.91	693.23	1,065	217.44	12.18
Miscellaneous Cash Flow Adjustments	0	-	-0	0	-
Net Cash Flow	91.01	173.12	42.83	-5.93	6.57
Free Cash Flow	6.47	-519.11	-1,022	-223.37	-5.61
Free Cash Flow Margin	0.05%	-5.06%	-20.43%	-8.45%	-0.46%
Free Cash Flow Per Share	0.03	-2.42	-5.65	-1.92	-0.05
Cash Interest Paid	-	120.02	73.98	15.13	-
Cash Income Tax Paid	-	109.25	76.91	9.43	1.21
Levered Free Cash Flow	-212.06	-688.21	-1,115	-250.42	-8.56
Unlevered Free Cash Flow	-104.44	-613.2	-1,069	-240.97	-8.53
Change in Working Capital	-625.4	-769.78	-1,237	-322.95	-33.85

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