DRC Systems India Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Sep '25 Sep 30, 2025	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	2016 - 2020
Net Income	166.04	150.75	116.54	66.94	7.03	-4.79	Upgrade
Depreciation & Amortization	19.56	3.55	2.99	2.17	0.99	21.22	Upgrade
Other Amortization	39.41	39.41	22.48	9.84	12.22	0.9	Upgrade
Loss (Gain) From Sale of Investments	0.65	0.65	-0.1	-40.02	-	-	Upgrade
Stock-Based Compensation	1.34	11.44	16.71	5.67	3.84	6.94	Upgrade
Provision & Write-off of Bad Debts	0.32	19.53	-	0.81	-	-	Upgrade
Other Operating Activities	2.37	12.14	6.59	11.17	0.75	-2.38	Upgrade
Change in Accounts Receivable	-18.63	81.83	-141.13	1.83	22.44	-45.36	Upgrade
Change in Accounts Payable	78.87	18.38	-8.4	9.74	-27	13.38	Upgrade
Change in Other Net Operating Assets	16.06	-8.4	262.28	-40.99	-30.99	18.39	Upgrade
Operating Cash Flow	305.99	329.28	277.97	27.17	-10.71	8.3	Upgrade
Operating Cash Flow Growth	2.07%	18.46%	923.17%	-	-	-	Upgrade
Capital Expenditures	-171.13	-234.03	-244.82	-36.45	-8.16	-0.12	Upgrade
Investment in Securities	-88.19	-115.59	-10.77	-13.91	-143.99	-	Upgrade
Other Investing Activities	0.28	0.2	0.43	0.11	0.05	0.13	Upgrade
Investing Cash Flow	-257.81	-349.42	-258.72	-50.25	-152.09	0.01	Upgrade
Long-Term Debt Issued	-	-	-	-	151.5	-	Upgrade
Long-Term Debt Repaid	-	-1.37	-1.21	-152.33	-	-	Upgrade
Net Debt Issued (Repaid)	-16.11	-1.37	-1.21	-152.33	151.5	-	Upgrade
Issuance of Common Stock	1.39	1.23	0.25	200.25	-	-	Upgrade
Other Financing Activities	-0.47	-0.48	-0.6	-6.21	-0.7	-0.52	Upgrade
Financing Cash Flow	-15.19	-0.62	-1.56	41.72	150.8	-0.52	Upgrade
Miscellaneous Cash Flow Adjustments	1.6	-0	-	0	-	3.99	Upgrade
Net Cash Flow	34.59	-20.76	17.69	18.63	-11.99	11.79	Upgrade
Free Cash Flow	134.86	95.25	33.15	-9.28	-18.86	8.18	Upgrade
Free Cash Flow Growth	178.72%	187.37%	-	-	-	-	Upgrade
Free Cash Flow Margin	17.98%	14.57%	6.95%	-3.62%	-9.67%	3.97%	Upgrade
Free Cash Flow Per Share	0.99	0.71	0.25	-0.07	-0.16	0.07	Upgrade
Cash Interest Paid	0.47	0.48	0.6	6.21	0.7	0.52	Upgrade
Cash Income Tax Paid	12.55	4.45	1.78	10.51	3.87	2.11	Upgrade
Levered Free Cash Flow	-53.35	-62.96	-16.99	-23.22	-28.34	36.84	Upgrade
Unlevered Free Cash Flow	-53.05	-62.66	-16.62	-19.34	-27.89	37.16	Upgrade
Change in Working Capital	76.3	91.81	112.75	-29.42	-35.55	-13.59	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.