Sungarner Energies 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	38.28	16.56	10.72	7.41	5.56
Depreciation & Amortization	3.14	2.37	1.36	1.1	0.68
Other Amortization	-	0.03	0.02	0.01	0.01
Other Operating Activities	28.15	15	16.31	4.78	1.43
Change in Accounts Receivable	94.67	-117.32	-74.23	-14.83	-3.71
Change in Inventory	-47.67	-66.71	-57.41	-22.52	-13.02
Change in Accounts Payable	11.63	105.87	15.03	5.04	1.74
Change in Other Net Operating Assets	-94.74	-7.2	-15.74	-3.21	0.46
Operating Cash Flow	33.45	-51.39	-103.92	-22.22	-6.85
Capital Expenditures	-87.01	-20.5	-5.91	-3.45	-4.12
Investment in Securities	-33.4	-	-	-	-
Other Investing Activities	0.81	-	-	-	-
Investing Cash Flow	-134.89	-20.5	-5.91	-3.45	-4.12
Short-Term Debt Issued	23.86	41.19	55.71	23.32	9.17
Long-Term Debt Issued	104.79	45.72	1.27	-	3.11
Total Debt Issued	128.65	86.9	56.98	23.32	12.28
Long-Term Debt Repaid	-	-	-	-3.58	-
Total Debt Repaid	-	-	-	-3.58	-
Net Debt Issued (Repaid)	128.65	86.9	56.98	19.75	12.28
Issuance of Common Stock	-	-	59.87	9	-
Other Financing Activities	-23.01	-13.41	-3.98	-2.7	-1.43
Financing Cash Flow	105.65	73.49	112.87	26.05	10.86
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	4.21	1.6	3.04	0.38	-0.12
Free Cash Flow	-53.56	-71.89	-109.83	-25.67	-10.97
Free Cash Flow Margin	-7.22%	-21.46%	-62.09%	-14.82%	-13.82%
Free Cash Flow Per Share	-23.10	-31.00	-53.50	-22.97	-8.58
Cash Interest Paid	23.01	9.85	3.83	2.7	1.43
Cash Income Tax Paid	13.16	5.49	-	2.6	2.17
Levered Free Cash Flow	-80.43	-84.44	-67.55	-29.85	-14.61
Unlevered Free Cash Flow	-65.65	-78.28	-65.15	-28.39	-13.83
Change in Working Capital	-36.12	-85.36	-132.34	-35.52	-14.53