Lamosaic 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
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	-55.36	24.79	76.44	40.71	5.09	0.57
Depreciation & Amortization	3.65	3.9	3.28	2.7	0.06	0
Other Operating Activities	22.02	31.39	22.54	12.48	2.73	0.18
Change in Accounts Receivable	-326.62	-390.31	-185.08	-67.53	-15.44	-5.99
Change in Inventory	128.46	-73.3	-221.71	-59.84	-1.33	-9.33
Change in Accounts Payable	-215.04	76.11	126.66	63.84	1.2	4.03
Change in Other Net Operating Assets	33.93	13.06	138.24	-26.67	10.5	-0.83
Operating Cash Flow	-408.97	-314.37	-39.64	-34.3	2.81	-11.37
Capital Expenditures	-17.59	-17.6	-58.54	-62.85	-1.65	-0.02
Other Investing Activities	-174.43	-174.43	-1.79	-0.87	-	-
Investing Cash Flow	-127.53	-192.03	-60.34	-63.72	-1.65	-0.02
Long-Term Debt Issued	-	-	64.23	54.64	4.92	0.2
Long-Term Debt Repaid	-	-58.97	-0.21	-	-	-
Net Debt Issued (Repaid)	-64.25	-58.97	64.03	54.64	4.92	0.2
Issuance of Common Stock	42.46	30.6	72.78	44.02	11.36	12.54
Other Financing Activities	557	543.88	-22.18	-7.23	-6.71	-0.18
Financing Cash Flow	535.21	515.51	114.63	91.43	9.56	12.57
Miscellaneous Cash Flow Adjustments	0	-	-0	-	-	-
Net Cash Flow	-1.28	9.12	14.66	-6.59	10.72	1.18
Free Cash Flow	-426.55	-331.96	-98.18	-97.15	1.16	-11.39
Free Cash Flow Margin	-41.38%	-23.13%	-19.38%	-30.67%	1.15%	-43.07%
Free Cash Flow Per Share	-43.33	-39.90	-13.49	-13.35	0.16	-1.56
Cash Interest Paid	17.43	30.53	22.18	9.86	2.3	0.18
Cash Income Tax Paid	-	8.6	27.1	14.11	1.72	0.19
Levered Free Cash Flow	-418.21	-324.85	-103.07	-129.25	-17.82	-
Unlevered Free Cash Flow	-407.32	-305.77	-89.21	-123.09	-16.39	-
Change in Working Capital	-379.27	-374.44	-141.89	-90.2	-5.08	-12.12

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