14 Salvaging the situation and bouncing back (4/4) Operating cash flow positive by FY26 Cash Flow (abridged) (INR Mn) FY24E FY25E FY26E FY27E FY28E Operating activities -3,534 -1,674 820 3,094 5,351 Investing activities - -300 -500 -3,500 -3,700 Financing activities 4,605 -124 3,826 -1,481 -1,499 Net cash generated/(used) 1,069 -2,098 4,146 -1,887 152 Balance sheet (abridged) (INR Mn) FY23 FY24E FY25E FY26E FY27E FY28E Shareholder’s funds 1,967 3,602 2,909 7,746 12,259 17,014 Borrowings 2,792 4,789 5,179 5,589 3,339 2,589 Total 4,759 8,391 8,088 13,335 15,598 19,603 Non-CA 757 637 817 1,149 4,145 6,717 Net Current Assets 4,002 7,754 7,271 12,186 11,453 12,886 Total 4,759 8,391 8,088 13,335 15,598 19,603