Hardwyn India 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	112.31	102.36	92.81	34.07	15.36
Depreciation & Amortization	17.58	12.12	2.92	1.15	0.36
Other Operating Activities	10.74	11.41	8.48	5.71	2.03
Change in Accounts Receivable	-114.14	-63.86	219.75	-92.1	-120.42
Change in Inventory	-97.59	-141.09	-182.76	-40.67	-98.05
Change in Accounts Payable	29.17	77.72	-44.95	111.95	187.36
Change in Income Taxes	-1.79	-15.52	-	-	-
Change in Other Net Operating Assets	59.31	38.23	-106.22	-21.89	-22.61
Operating Cash Flow	15.6	21.38	-9.98	-1.77	-35.96
Operating Cash Flow Growth	-27.04%	-	-	-	-
Capital Expenditures	-8.78	-54.02	-4.18	-6.98	-1.62
Cash Acquisitions	-	-1.7	-	-	-
Investing Cash Flow	-8.78	-55.72	-4.18	-6.98	-1.62
Short-Term Debt Issued	-	-	-	16.72	49.02
Long-Term Debt Issued	12.29	46.68	-	-	-
Total Debt Issued	12.29	46.68	-	16.72	49.02
Long-Term Debt Repaid	-4.19	-	-20.79	-	-
Total Debt Repaid	-4.19	-	-20.79	-	-
Net Debt Issued (Repaid)	8.11	46.68	-20.79	16.72	49.02
Issuance of Common Stock	-	2	44	-	-
Other Financing Activities	-12	-11.72	-8.6	-5.82	-2.09
Financing Cash Flow	-3.89	36.96	14.61	10.9	46.92
Miscellaneous Cash Flow Adjustments	-	-0	-0	0	0
Net Cash Flow	2.93	2.62	0.44	2.15	9.34
Free Cash Flow	6.82	-32.64	-14.16	-8.75	-37.58
Free Cash Flow Margin	0.37%	-2.14%	-0.86%	-1.03%	-6.51%
Free Cash Flow Per Share	0.01	-0.07	-0.03	-0.03	-0.13
Cash Interest Paid	12	11.72	8.6	5.82	2.09
Cash Income Tax Paid	47.44	43.92	38.43	13.22	5.94
Levered Free Cash Flow	-21.02	-61.59	-58	-22.47	-51.89
Unlevered Free Cash Flow	-14.79	-55.42	-53.79	-19.56	-50.86
Change in Working Capital	-125.03	-104.51	-114.18	-42.7	-53.71

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