Indian Emulsifiers 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	162.03	132.99	88.24	38.94	0.43
Depreciation & Amortization	26.44	22.25	16.88	11.82	2.09
Other Amortization	-	7.71	-	-	-
Other Operating Activities	38.13	34.65	34.96	7.18	0.77
Change in Accounts Receivable	-267.34	-120.83	-104.77	-51.34	-29.16
Change in Inventory	-280.31	-154.2	-122.43	-75.49	-12.02
Change in Accounts Payable	198.7	-25.16	80.18	9.02	0.05
Change in Other Net Operating Assets	-157.61	-62.91	10.45	61.76	-19.76
Operating Cash Flow	-279.96	-165.49	3.5	1.89	-57.6
Operating Cash Flow Growth	-	-	84.70%	-	-
Capital Expenditures	-380.11	-226.19	-89.4	-41.15	-99.95
Investment in Securities	-10.44	-	0.55	-0.04	-0.5
Other Investing Activities	-0	-31.8	-23.15	-	-
Investing Cash Flow	-390.55	-238.1	-79.01	-1.89	-23.49
Short-Term Debt Issued	103.12	-	-	-	-
Long-Term Debt Issued	192.04	-	-	-	-
Total Debt Issued	295.16	-	-	-	-
Net Debt Issued (Repaid)	295.16	-	-	-	-
Issuance of Common Stock	488.88	402.66	75.69	-	81
Other Financing Activities	-36.39	0.79	0.37	-	-
Financing Cash Flow	747.65	403.45	76.07	-	81
Miscellaneous Cash Flow Adjustments	-	-	0.03	-	-0
Net Cash Flow	77.14	-0.14	0.59	0.01	-0.09
Free Cash Flow	-660.07	-391.68	-85.9	-39.26	-157.55
Free Cash Flow Margin	-41.29%	-38.69%	-12.88%	-9.53%	-89.10%
Free Cash Flow Per Share	-35.69	-27.54	-9.54	-4.82	-19.43
Cash Interest Paid	-	24.09	23.16	-	-
Cash Income Tax Paid	33.45	20.12	7.8	0.37	-
Levered Free Cash Flow	-727.2	-435.99	-124.96	-94.08	-181.25
Unlevered Free Cash Flow	-704.46	-423.04	-112.16	-85.87	-179.18
Change in Working Capital	-506.56	-363.09	-136.58	-56.05	-60.89