Nila Spaces 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	285.43	146.75	134.23	-40.62	-1.21
Depreciation & Amortization	55.12	51.78	12.46	1.19	1.53
Other Amortization	-	-	-	-	0.59
Loss (Gain) From Sale of Assets	-16.43	-11.41	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	-1.78	-2.9
Loss (Gain) From Sale of Investments	-6.52	-	-	-	-
Loss (Gain) on Equity Investments	-	0.1	1.3	0.5	0.39
Provision & Write-off of Bad Debts	-	-	0.1	0.35	-
Other Operating Activities	224.45	124.18	30.22	-40.92	-24.97
Change in Accounts Receivable	0.02	-4.06	-5.97	5.5	-2.98
Change in Inventory	-577.76	-1,046	59.78	-291.77	-78.33
Change in Accounts Payable	39.72	40.94	-37.95	63.76	-182.75
Change in Other Net Operating Assets	-293.48	292.64	303.48	435.1	72.28
Operating Cash Flow	-289.46	-404.67	497.64	131.31	-218.35
Operating Cash Flow Growth	-	-	278.99%	-	-
Capital Expenditures	-83.69	-16	-261.09	-4.81	-9.44
Sale of Property, Plant & Equipment	39.59	32.64	-	6.08	26.37
Investment in Securities	-78.64	310.6	-235.66	-51.26	154.31
Other Investing Activities	4.23	42.72	-76.76	0.18	0.3
Investing Cash Flow	-47.8	309.65	-439.8	-22.22	321.34
Long-Term Debt Issued	565.18	214.22	10.88	-	-
Long-Term Debt Repaid	-1.82	-1.65	-	-	-96.62
Total Debt Repaid	-1.82	-1.65	-	-	-96.62
Net Debt Issued (Repaid)	563.36	212.57	10.88	-	-96.62
Other Financing Activities	-249.8	-160.8	-47.7	-0.04	-2.65
Financing Cash Flow	313.56	51.78	-36.82	-0.04	-99.28
Net Cash Flow	-23.69	-43.24	21.03	109.05	3.71
Free Cash Flow	-373.14	-420.66	236.55	126.5	-227.79
Free Cash Flow Growth	-	-	87.00%	-	-
Free Cash Flow Margin	-18.85%	-30.98%	26.08%	1251.47%	-427.61%
Free Cash Flow Per Share	-0.95	-1.07	0.60	0.32	-0.58
Cash Interest Paid	-	232.16	65.6	4.68	3.56
Cash Income Tax Paid	-	30.65	13.11	3.3	1.42
Levered Free Cash Flow	-545.39	-635.24	113.09	154.66	-128.68
Unlevered Free Cash Flow	-389.27	-538.82	142.43	154.68	-127.28
Change in Working Capital	-831.5	-716.07	319.33	212.59	-191.78

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