Shreeji Global FMCG 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	199.2	121.51	54.73	20.52	-
Depreciation & Amortization	11.23	11.22	6.93	6.73	-
Other Operating Activities	26.29	29.5	28.63	4.25	-
Change in Accounts Receivable	-266.32	-11.15	-324.36	-5.66	-
Change in Inventory	-500.74	79.17	-321.62	-116.65	-
Change in Accounts Payable	66.71	-301.17	430.42	63.86	-
Change in Other Net Operating Assets	-133.83	69.18	68.81	-30.81	-
Operating Cash Flow	-597.44	-1.74	-56.47	-57.77	-
Capital Expenditures	-7.98	-11.08	-33.84	-3.01	-
Investment in Securities	-316.46	-13.4	-3.49	-0.35	-
Other Investing Activities	-	0.11	0.84	1.3	-
Investing Cash Flow	-324.44	-18.89	-9.02	-34.8	-
Short-Term Debt Issued	-	55.79	53.45	93.13	-
Long-Term Debt Issued	116.95	-	11.61	-	-
Total Debt Issued	116.95	55.79	65.06	93.13	-
Long-Term Debt Repaid	-	-6.37	-	-9.34	-
Net Debt Issued (Repaid)	116.95	49.43	65.06	83.79	-
Issuance of Common Stock	850	-	30	15	-
Other Financing Activities	-	-29.32	-29.69	-5.34	-
Financing Cash Flow	966.95	20.1	65.37	93.45	-
Net Cash Flow	45.07	-0.53	-0.12	0.88	-
Free Cash Flow	-605.42	-12.82	-90.31	-60.78	-
Free Cash Flow Margin	-7.87%	-0.20%	-1.54%	-1.30%	-
Free Cash Flow Per Share	-26.59	-0.80	-6.18	-4.37	-
Cash Interest Paid	-	29.32	29.69	5.34	-
Cash Income Tax Paid	-	41.64	17.81	7.46	-
Levered Free Cash Flow	-634.89	-70.65	-133.08	-70.03	-
Unlevered Free Cash Flow	-612.95	-52.32	-114.52	-66.69	-
Change in Working Capital	-834.17	-163.98	-146.75	-89.27	-