Namo eWaste Management 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	101.11	84.59	67.86	24.16	18.01	19.26
Depreciation & Amortization	12.99	13.66	12.57	4.48	3.41	2.61
Other Operating Activities	0.9	0.92	0.47	4.9	-0	5.02
Change in Accounts Receivable	-30.28	20.59	-97.85	-18.47	9.8	-28.02
Change in Inventory	-76.24	-149.23	-103.21	36.49	-64.98	-1.02
Change in Accounts Payable	-1.56	-46.21	30.1	-14.65	61.43	-4.87
Change in Other Net Operating Assets	-60.64	-120.03	120.8	11.38	0.85	-21.74
Operating Cash Flow	-53.71	-195.71	30.73	48.29	28.52	-28.75
Operating Cash Flow Growth	-	-	-36.35%	69.33%	-	-
Capital Expenditures	-214.12	-156.48	-150.9	-19.7	-82	-33.48
Sale of Property, Plant & Equipment	21.01	20.61	141.52	-	-	-
Cash Acquisitions	-	-	-16.08	-	-	-
Other Investing Activities	-	-	-	0.35	-0	0.02
Investing Cash Flow	-193.11	-135.87	-25.46	-20.85	-82	-31.45
Short-Term Debt Issued	-	-	-	-	-	127.7
Long-Term Debt Issued	-	-	1.35	-	-	-
Total Debt Issued	-	-	1.35	-	-	127.7
Short-Term Debt Repaid	-	-	-	-0.42	-	-
Long-Term Debt Repaid	-	-13.94	-	-24.91	-74.12	-60.25
Total Debt Repaid	-66.75	-13.94	-	-25.34	-74.12	-60.25
Net Debt Issued (Repaid)	-66.75	-13.94	1.35	-25.34	-74.12	67.46
Issuance of Common Stock	0	450.27	25	-	126	-
Other Financing Activities	10.14	-2.26	-12.34	-3.03	1.97	-5.48
Financing Cash Flow	-56.61	434.07	14.01	-28.37	53.85	61.98
Miscellaneous Cash Flow Adjustments	0	-	-	-	-0	-
Net Cash Flow	-303.43	102.5	19.29	-0.93	0.36	1.77
Free Cash Flow	-267.83	-352.18	-120.17	28.59	-53.49	-62.23
Free Cash Flow Margin	-15.72%	-23.51%	-11.91%	4.89%	-11.92%	-20.33%
Free Cash Flow Per Share	-11.69	-15.38	-7.15	1.92	-3.65	-4.33
Cash Interest Paid	16.18	16.18	11.71	3.03	1.46	5.48
Cash Income Tax Paid	-	-	-	6.08	-	5.57
Levered Free Cash Flow	-315.17	-275.62	-255.9	21.51	-65.61	-
Unlevered Free Cash Flow	-309.74	-267.87	-248.97	23.4	-64.7	-
Change in Working Capital	-168.71	-294.88	-50.16	14.75	7.1	-55.64

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