Oneclick Logistics 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	28.41	21.22	6.55	5.81	-
Depreciation & Amortization	6.57	2.65	1.03	0.05	-
Other Operating Activities	21.55	2.09	-10.13	0.47	-
Change in Accounts Receivable	-392.93	-22.06	-14.38	1	-
Change in Inventory	-166.87	-	-	-	-
Change in Accounts Payable	525.23	4.45	2.07	-30.27	-
Change in Other Net Operating Assets	-347.04	5.66	-14.1	25.33	-
Operating Cash Flow	-325.07	14	-28.96	2.39	-
Capital Expenditures	-237.16	-1.2	-39.24	-7.59	-
Investment in Securities	-109.02	3.59	-6.3	-	-
Other Investing Activities	2.45	0.01	-	-	-
Investing Cash Flow	-343.73	2.39	-45.54	-7.59	-
Short-Term Debt Issued	64.93	-	-	-	-
Long-Term Debt Issued	23.35	-	-	-	-
Total Debt Issued	88.28	-	-	-	-
Short-Term Debt Repaid	-	-0.18	-0.91	-	-
Long-Term Debt Repaid	-	-9.34	-	-	-
Total Debt Repaid	-	-9.52	-0.91	-	-
Net Debt Issued (Repaid)	88.28	-9.52	-0.91	-	-
Issuance of Common Stock	723.67	-	99.08	0.3	-
Other Financing Activities	136.35	-2.78	-11.66	-	-
Financing Cash Flow	948.29	-12.3	86.52	0.3	-
Net Cash Flow	279.49	4.1	12.02	-4.91	-
Free Cash Flow	-562.23	12.8	-68.2	-5.21	-
Free Cash Flow Margin	-48.64%	2.85%	-23.74%	-4.46%	-
Free Cash Flow Per Share	-109.64	3.55	-22.08	-10.96	-
Cash Interest Paid	-	2.08	-	-	-
Cash Income Tax Paid	-	7.05	12.96	2.36	-
Levered Free Cash Flow	-586.96	5.39	-72.03	-7.05	-
Unlevered Free Cash Flow	-572.58	5.86	-71.64	-7.03	-
Change in Working Capital	-381.6	-11.95	-26.41	-3.94	-