Lamosaic India 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	16.67	24.79	76.44	40.71	5.09
Depreciation & Amortization	2.31	3.9	3.28	2.7	0.06
Other Operating Activities	10.15	31.39	22.54	12.48	2.73
Change in Accounts Receivable	-336.87	-390.31	-185.08	-67.53	-15.44
Change in Inventory	21.01	-73.3	-221.71	-59.84	-1.33
Change in Accounts Payable	13.89	76.11	126.66	63.84	1.2
Change in Other Net Operating Assets	115.71	13.06	138.24	-26.67	10.5
Operating Cash Flow	-157.13	-314.37	-39.64	-34.3	2.81
Capital Expenditures	-	-17.6	-58.54	-62.85	-1.65
Sale of Property, Plant & Equipment	47.18	-	-	-	-
Other Investing Activities	118.83	-174.43	-1.79	-0.87	-
Investing Cash Flow	166.01	-192.03	-60.34	-63.72	-1.65
Long-Term Debt Issued	-	-	64.23	54.64	4.92
Long-Term Debt Repaid	-6.96	-58.97	-0.21	-	-
Net Debt Issued (Repaid)	-6.96	-58.97	64.03	54.64	4.92
Issuance of Common Stock	-	30.6	72.78	44.02	11.36
Other Financing Activities	-11.09	543.88	-22.18	-7.23	-6.71
Financing Cash Flow	-18.05	515.51	114.63	91.43	9.56
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-
Net Cash Flow	-9.17	9.12	14.66	-6.59	10.72
Free Cash Flow	-157.13	-331.96	-98.18	-97.15	1.16
Free Cash Flow Margin	-15.39%	-23.13%	-19.38%	-30.67%	1.15%
Free Cash Flow Per Share	-15.18	-39.90	-13.49	-13.35	0.16
Cash Interest Paid	11.09	30.53	22.18	9.86	2.3
Cash Income Tax Paid	12.44	8.6	27.1	14.11	1.72
Levered Free Cash Flow	-178.68	-324.85	-103.07	-129.25	-17.82
Unlevered Free Cash Flow	-171.76	-305.77	-89.21	-123.09	-16.39
Change in Working Capital	-186.26	-374.44	-141.89	-90.2	-5.08