Vikas WSP 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	-	-266.11	-266.19	-327.25	-1,635	-1,145	Upgrade
Depreciation & Amortization	-	341.6	341.6	341.6	341.6	343.63	Upgrade
Other Amortization	-	-	-	-	-	0.1	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	115.63	-	Upgrade
Other Operating Activities	-	-84.54	-85.43	-30.54	-253.36	18.79	Upgrade
Change in Accounts Receivable	-	-	-	-	0.74	304.01	Upgrade
Change in Inventory	-	-	-	-	339.58	370	Upgrade
Change in Accounts Payable	-	0.91	0.52	-	-35.1	-277.89	Upgrade
Change in Other Net Operating Assets	-	8.15	9.73	16.94	1,117	388.49	Upgrade
Operating Cash Flow	-	0	0.22	0.74	-9.46	1.88	Upgrade
Operating Cash Flow Growth	-	-98.21%	-69.81%	-	-	-99.24%	Upgrade
Capital Expenditures	-	-	-	-	-	-3.08	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	0.99	-	Upgrade
Investing Cash Flow	-	-	-	-	0.99	-3.08	Upgrade
Other Financing Activities	-	-	-	-	-	-0.76	Upgrade
Financing Cash Flow	-	-	-	-	-	-0.76	Upgrade
Net Cash Flow	-	0	0.22	0.74	-8.47	-1.95	Upgrade
Free Cash Flow	-	0	0.22	0.74	-9.46	-1.19	Upgrade
Free Cash Flow Growth	-	-98.21%	-69.81%	-	-	-	Upgrade
Free Cash Flow Margin	-	-	-	-	-4.09%	-0.05%	Upgrade
Free Cash Flow Per Share	-	-	0.00	0.00	-0.05	-0.01	Upgrade
Cash Interest Paid	-	-	-	-	-	0.76	Upgrade
Levered Free Cash Flow	-	127.88	127.87	181.69	-788.52	640.88	Upgrade
Unlevered Free Cash Flow	-	127.88	127.87	181.69	-555.9	834.7	Upgrade
Change in Working Capital	-	9.05	10.25	16.94	1,422	784.6	Upgrade

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