BOM:544139 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
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Net Income	4.61	1.72	3.76	1.34
Depreciation & Amortization	1.52	1.21	0.24	0.12
Asset Writedown & Restructuring Costs	-	-	-	0.04
Other Operating Activities	-0.65	-0.11	0.05	0.3
Change in Accounts Receivable	-2.17	3.76	-3.24	-2.09
Change in Inventory	-65.04	-45.41	-10.7	-26.07
Change in Accounts Payable	0.57	0.39	0.16	0.57
Change in Other Net Operating Assets	3.13	42.25	-3.93	-1.38
Operating Cash Flow	-58.03	3.8	-13.65	-27.18
Capital Expenditures	-0.89	-3.82	-0.36	-2.23
Investing Cash Flow	-0.89	-3.82	-0.36	-2.23
Short-Term Debt Issued	-	-	-	5.18
Total Debt Issued	-30.22	-	-	5.18
Short-Term Debt Repaid	-	-	-1.52	-
Total Debt Repaid	-	-	-1.52	-
Net Debt Issued (Repaid)	-30.22	-	-1.52	5.18
Issuance of Common Stock	58.69	-	55	25.57
Other Financing Activities	0.45	-	-	-0.34
Financing Cash Flow	28.92	-	53.48	30.4
Net Cash Flow	-30.01	-0.02	39.47	1
Free Cash Flow	-58.93	-0.02	-14.01	-29.41
Free Cash Flow Margin	-6.87%	-0.01%	-3.79%	-52.90%
Free Cash Flow Per Share	-14.26	-0.01	-5.57	-222.64
Cash Interest Paid	-	-	-	0.31
Cash Income Tax Paid	-	-	-	0.51
Levered Free Cash Flow	-67.56	-47.44	-14.11	-
Unlevered Free Cash Flow	-65.57	-46.03	-13.83	-
Change in Working Capital	-63.51	0.98	-17.7	-28.98

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