Vinny Overseas 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	9.23	51.54	35.45	24.07	-45.11
Depreciation & Amortization	60.04	50.54	47.49	40.77	27.41
Other Amortization	-	-	-	-	0.09
Loss (Gain) From Sale of Assets	2.15	2.83	0.39	-0.54	-0.16
Provision & Write-off of Bad Debts	-0.01	0.38	-0.43	0.04	-
Other Operating Activities	-20.49	11.66	7.77	14.94	-5.88
Change in Accounts Receivable	66.9	-296.75	64.07	-22.62	64.28
Change in Inventory	-18.2	35.43	-4.34	-13.71	212.43
Change in Accounts Payable	52.9	-4.04	11.75	4.46	-120.36
Operating Cash Flow	152.54	-148.41	162.15	47.41	132.72
Operating Cash Flow Growth	-	-	242.01%	-64.28%	97.69%
Capital Expenditures	-195.71	-98.91	-112.94	-59.32	-27.61
Sale of Property, Plant & Equipment	5.93	17.21	2.01	0.6	-
Investment in Securities	-118.3	-38.49	-0.2	-	-
Other Investing Activities	24.56	14.96	2.13	1.19	0.26
Investing Cash Flow	-306.19	-116.33	-125.13	-66.96	-27.64
Short-Term Debt Issued	67.98	-	21.47	32.67	-
Long-Term Debt Issued	44.41	-	-	-	-
Total Debt Issued	112.38	-	21.47	32.67	-
Short-Term Debt Repaid	-	-104.98	-	-	-
Long-Term Debt Repaid	-	-18.94	-41.56	-2.52	-90.38
Total Debt Repaid	-	-123.91	-41.56	-2.52	-90.38
Net Debt Issued (Repaid)	112.38	-123.91	-20.08	30.14	-90.38
Issuance of Common Stock	-	458.09	-	-	-
Other Financing Activities	-9	-9.02	-16.62	-10.58	-14.65
Financing Cash Flow	103.39	325.16	-36.71	19.57	-105.03
Miscellaneous Cash Flow Adjustments	-0	0	-0	-0	-
Net Cash Flow	-50.27	60.42	0.32	0.02	0.04
Free Cash Flow	-43.17	-247.33	49.21	-11.91	105.1
Free Cash Flow Growth	-	-	-	-	56.56%
Free Cash Flow Margin	-3.46%	-20.34%	4.37%	-1.12%	9.56%
Free Cash Flow Per Share	-0.09	-0.69	0.21	-0.05	0.45
Cash Interest Paid	9	9.01	16.62	10.42	14.65
Cash Income Tax Paid	8.09	4.58	14.43	2.9	6.37
Levered Free Cash Flow	-234.55	-74.46	21.31	-35.55	111.13
Unlevered Free Cash Flow	-228.93	-68.84	31.69	-29.04	120.28
Change in Working Capital	101.61	-265.36	71.48	-31.87	156.36

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