Geekay Wires 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
Period Ending	Dec '25 Dec 31, 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
Net Income	307.25	362.26	385.3	244.29	89.95	62.9
Depreciation & Amortization	89.61	73.7	53.97	40.75	35	30.9
Loss (Gain) From Sale of Assets	-	-0.56	-0.12	-0.09	-	-
Other Operating Activities	99.04	143.91	189.09	154.76	161.15	59.2
Change in Accounts Receivable	-71.9	-141.73	114.04	-132.65	-294.35	84.7
Change in Inventory	108.36	-43.42	126.66	150.56	-168.71	-324.1
Change in Accounts Payable	57.57	7.29	46.29	-30.33	31.99	-1.9
Change in Other Net Operating Assets	-216.15	-90.02	-299.88	97.91	132.23	-71
Operating Cash Flow	373.78	311.43	615.36	525.21	-12.75	-159.3
Operating Cash Flow Growth	183.84%	-49.39%	17.16%	-	-	-
Capital Expenditures	-568.63	-534.14	-214.07	-189.25	-44.23	-82
Sale of Property, Plant & Equipment	-	2.9	0.12	2.2	-	-
Investment in Securities	-	-	-	-28.08	-	-
Other Investing Activities	-	0	-	-	-	-
Investing Cash Flow	-568.63	-531.24	-213.95	-215.13	-44.23	-82
Short-Term Debt Issued	-	211.65	91.36	-	386.59	27.8
Long-Term Debt Issued	-	167.47	-	178.76	-	250.8
Total Debt Issued	508.07	379.12	91.36	178.76	386.59	278.6
Short-Term Debt Repaid	-	-	-	-341.17	-	-
Long-Term Debt Repaid	-	-	-282.56	-	-129.92	-
Total Debt Repaid	-199.86	-	-282.56	-341.17	-129.92	-
Net Debt Issued (Repaid)	308.21	379.12	-191.2	-162.4	256.67	278.6
Common Dividends Paid	-33.97	-31.36	-28.22	-26.13	-21.95	-20.9
Other Financing Activities	-145.43	-167.51	-195.16	-153.46	-75.1	-42.2
Financing Cash Flow	128.81	180.26	-414.58	-341.99	159.62	215.5
Foreign Exchange Rate Adjustments	60.04	38.08	21.36	6.78	-52.95	16.2
Miscellaneous Cash Flow Adjustments	0	-	-	-	-	-0.1
Net Cash Flow	-6.01	-1.47	8.19	-25.14	49.7	-9.7
Free Cash Flow	-194.86	-222.71	401.29	335.96	-56.98	-241.3
Free Cash Flow Growth	-	-	19.45%	-	-	-
Free Cash Flow Margin	-4.24%	-4.82%	9.65%	8.33%	-2.18%	-14.08%
Free Cash Flow Per Share	-1.86	-2.13	3.84	3.21	-0.55	-2.31
Cash Interest Paid	71.29	76.03	51.01	61.29	65.97	54.8
Cash Income Tax Paid	85.98	102.37	147.46	94.91	6.7	-
Levered Free Cash Flow	-389.26	-456.94	168.83	197.17	-191.52	-340.08
Unlevered Free Cash Flow	-343.98	-409.42	200.71	235.47	-145.79	-304.08
Change in Working Capital	-122.12	-267.88	-12.88	85.5	-298.84	-312.3

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