SPEB Adhesives 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	68.66	58.95	49.37	18.31	-
Depreciation & Amortization	6.19	4.4	4.81	3.24	-
Loss (Gain) From Sale of Assets	-	1.7	-1.81	-1.8	-
Loss (Gain) From Sale of Investments	-	-0.03	-0.1	-	-
Other Operating Activities	-8.54	-3.98	-1.8	-0.52	-
Change in Accounts Receivable	-11.43	-6.79	13.33	-11.58	-
Change in Inventory	-7.33	6.55	1.89	-3.42	-
Change in Accounts Payable	5.96	1.11	8.27	-	-
Change in Other Net Operating Assets	-6.08	-71.16	-34.87	-0.23	-
Operating Cash Flow	47.45	-9.26	39.07	4	-
Operating Cash Flow Growth	-	-	876.85%	-	-
Capital Expenditures	-18.18	-8.57	-14.2	-	-
Sale of Property, Plant & Equipment	-	5	1.3	-	-
Investment in Securities	34	-	31.37	1.38	-
Other Investing Activities	-120.89	6.68	4.64	2.78	-
Investing Cash Flow	-105.07	3.11	23.1	4.17	-
Short-Term Debt Repaid	-0.09	-	-	-	-
Total Debt Repaid	-0.09	-	-	-	-
Net Debt Issued (Repaid)	-0.09	-	-	-	-
Issuance of Common Stock	271.82	-	0.16	-	-
Repurchase of Common Stock	-	-	-49.28	-	-
Other Financing Activities	-31.4	5.18	-0.16	-	-
Financing Cash Flow	240.34	5.18	-49.28	-	-
Miscellaneous Cash Flow Adjustments	-	-0	0	-	-
Net Cash Flow	182.71	-0.97	12.89	8.17	-
Free Cash Flow	29.27	-17.83	24.87	4	-
Free Cash Flow Growth	-	-	521.83%	-	-
Free Cash Flow Margin	5.69%	-3.98%	5.84%	1.04%	-
Free Cash Flow Per Share	1.53	-1.01	1.31	0.21	-
Cash Income Tax Paid	-	19.73	16.48	6.36	-
Levered Free Cash Flow	33.74	42.98	52.91	3.41	-
Unlevered Free Cash Flow	33.74	42.98	52.91	3.41	-
Change in Working Capital	-18.87	-70.29	-11.39	-15.23	-

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