HRH Next Services 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	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
Net Income	31.66	31.4	18.43	27.75	14.43	-
Depreciation & Amortization	25.81	20.02	25.3	16.27	8.32	-
Other Amortization	12.62	12.62	-	-	2.86	-
Loss (Gain) From Sale of Assets	-	-	-0.07	-	-	-
Loss (Gain) From Sale of Investments	-	-	-0.87	-	-	-
Other Operating Activities	31.75	26	18.94	23.98	0.35	-
Change in Accounts Receivable	32.69	4.12	-73.93	-53.68	-36.32	-
Change in Accounts Payable	-4.81	5.27	-6.11	-9.57	-	-
Change in Other Net Operating Assets	-19.76	-108.05	-26.42	23.48	30.98	-
Operating Cash Flow	109.95	-8.62	-44.73	28.23	20.61	-
Operating Cash Flow Growth	-	-	-	36.97%	-	-
Capital Expenditures	-83.61	-88.27	-37.28	-75.21	-18.15	-
Sale (Purchase) of Intangibles	-45.05	-	-	-	-13.97	-
Investment in Securities	-	-	8.63	-0.18	-2.56	-
Other Investing Activities	0	-	-	-	0.75	-
Investing Cash Flow	-128.66	-85.88	-28.65	-75.38	-33.93	-
Short-Term Debt Issued	-	-	-	48.96	-	-
Long-Term Debt Issued	-	-	22.98	5.82	9.01	-
Total Debt Issued	-50.96	-	22.98	54.77	9.01	-
Short-Term Debt Repaid	-	-0.55	-20.43	-	-	-
Long-Term Debt Repaid	-	-5.91	-	-	-	-
Total Debt Repaid	-11.27	-6.46	-20.43	-	-	-
Net Debt Issued (Repaid)	-62.23	-6.46	2.55	54.77	9.01	-
Issuance of Common Stock	-	124.52	86.93	-	-	-
Other Financing Activities	-19.87	-19.39	-15.61	-8.15	-9.36	-
Financing Cash Flow	-83.04	98.67	73.87	46.62	-0.35	-
Net Cash Flow	-101.75	4.17	0.48	-0.53	-13.67	-
Free Cash Flow	26.34	-96.89	-82.01	-46.97	2.46	-
Free Cash Flow Margin	4.32%	-16.75%	-18.07%	-9.18%	0.56%	-
Free Cash Flow Per Share	2.03	-8.56	-11.60	-7.58	1.03	-
Cash Interest Paid	19.87	19.39	15.61	8.15	4.42	-
Cash Income Tax Paid	-	1.79	6.42	2.42	-	-
Levered Free Cash Flow	-82.66	-136.61	-95.16	-62.5	-12.18	-
Unlevered Free Cash Flow	-71.53	-125.79	-86.01	-57.4	-9.41	-
Change in Working Capital	8.11	-98.66	-106.46	-39.77	-5.34	-

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