JSW Holdings 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	-	1,958	1,556	3,315	1,516	752.15	Upgrade
Depreciation & Amortization	-	-	0.03	0.05	0.15	0.26	Upgrade
Loss (Gain) From Sale of Investments	-	-30.08	-20.59	-27.91	-	-	Upgrade
Loss (Gain) on Equity Investments	-	-1,336	-628.9	-3,155	-1,183	-362.81	Upgrade
Stock-Based Compensation	-	3.35	4.76	3.53	2.95	4.01	Upgrade
Other Operating Activities	-	1,080	198.8	2,835	905.52	193.77	Upgrade
Change in Accounts Receivable	-	15.01	5.97	8.92	-6.63	-14.87	Upgrade
Change in Accounts Payable	-	2.11	1.44	0.48	0.74	-0.95	Upgrade
Change in Other Net Operating Assets	-	-2.95	32.79	3.89	66.27	100.93	Upgrade
Operating Cash Flow	-	1,690	1,150	2,984	1,302	672.51	Upgrade
Operating Cash Flow Growth	-	47.00%	-61.46%	129.12%	93.66%	-35.02%	Upgrade
Capital Expenditures	-	-	-	-	-	-0.29	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	0.36	-	Upgrade
Investment in Securities	-	-121.44	20.59	27.9	-	-	Upgrade
Investing Cash Flow	-	-1,697	-1,121	-2,976	-1,310	-720.89	Upgrade
Net Cash Flow	-	-6.67	29.37	8.23	-7.77	-48.38	Upgrade
Free Cash Flow	-	1,690	1,150	2,984	1,302	672.22	Upgrade
Free Cash Flow Growth	-	47.00%	-61.46%	129.12%	93.74%	-35.04%	Upgrade
Free Cash Flow Margin	-	68.13%	67.81%	73.36%	69.97%	72.43%	Upgrade
Free Cash Flow Per Share	-	152.28	103.60	268.83	117.39	60.73	Upgrade
Cash Income Tax Paid	-	595.04	400.88	1,013	458.04	220.61	Upgrade
Levered Free Cash Flow	-	-144.03	-203.03	-484.26	-270.58	-157.47	Upgrade
Unlevered Free Cash Flow	-	-144.03	-203.03	-484.26	-270.58	-157.05	Upgrade
Change in Working Capital	-	14.17	40.19	13.28	60.38	85.12	Upgrade

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