Master Trust Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	2020 - 2016
Net Income	-	1,312	1,081	658.87	551.75	343.71	Upgrade
Depreciation & Amortization, Total	-	37.38	35.95	26.23	19.7	13.15	Upgrade
Gain (Loss) On Sale of Investments	-	-183.15	-18.22	-46.31	-204.55	-62.8	Upgrade
Change in Accounts Receivable	-	-355.83	-753.66	61.04	102.12	-307.9	Upgrade
Change in Accounts Payable	-	-999.12	3,664	646.7	2,012	2,037	Upgrade
Change in Other Net Operating Assets	-	-205.97	547.4	284.83	-2,442	-2,332	Upgrade
Other Operating Activities	-	-17.55	80.34	-9.33	2	15.61	Upgrade
Operating Cash Flow	-	-370.81	4,579	1,768	-153.36	-244.82	Upgrade
Capital Expenditures	-	-34.85	-50.74	-46.76	-39.68	-16.3	Upgrade
Investment in Securities	-	-0.69	-0.21	70.52	98.16	125.64	Upgrade
Other Investing Activities	-	569.74	-4,876	-1,665	-	-	Upgrade
Investing Cash Flow	-	537.27	-4,926	-1,640	59.9	117.15	Upgrade
Other Financing Activities	-	183.75	249.38	-	-	-	Upgrade
Financing Cash Flow	-	183.75	249.38	-	-	-	Upgrade
Net Cash Flow	-	350.21	-97.88	128.57	-93.46	-127.67	Upgrade
Free Cash Flow	-	-405.66	4,528	1,721	-193.04	-261.12	Upgrade
Free Cash Flow Growth	-	-	163.04%	-	-	-	Upgrade
Free Cash Flow Margin	-	-7.67%	100.81%	55.52%	-6.49%	-12.66%	Upgrade
Free Cash Flow Per Share	-	-3.46	40.99	15.83	-1.77	-2.40	Upgrade
Cash Interest Paid	-	31.57	38.23	7.87	10.59	6.08	Upgrade
Cash Income Tax Paid	-	492.67	329.43	198.18	165.74	61.14	Upgrade

Source: S&P Capital IQ. Capital Markets template. Financial Sources.