Margo Finance Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	10.71	3.46	2.43	-5.73	-5.04
Depreciation & Amortization	0.13	0.11	0.13	0.14	0.07
Other Amortization	0.01	0.01	0.01	0.01	0
Asset Writedown & Restructuring Costs	-	-	-	-	-0.09
Other Operating Activities	-1.64	-0.03	-0.05	0.64	-0.07
Change in Accounts Receivable	-0.24	2.56	-2.44	0.18	-0.19
Change in Accounts Payable	0	0.13	-0.01	0.1	-0.12
Change in Other Net Operating Assets	-4.51	-5.38	-0.01	4.77	5.4
Operating Cash Flow	4.46	0.86	0.06	0.08	-0.06
Operating Cash Flow Growth	420.42%	1304.92%	-20.78%	-	-
Capital Expenditures	-0.17	-0.03	-0.05	-0.01	-0.64
Investing Cash Flow	-0.17	-0.03	-0.05	-0.01	-0.64
Net Cash Flow	4.29	0.82	0.02	0.07	-0.7
Free Cash Flow	4.29	0.82	0.02	0.07	-0.7
Free Cash Flow Growth	420.87%	5393.33%	-78.26%	-	-
Free Cash Flow Margin	21.87%	6.08%	0.18%	1.16%	-11.83%
Free Cash Flow Per Share	0.94	0.18	0.00	0.01	-0.15
Levered Free Cash Flow	8.33	9.82	-0.85	3.61	0.79
Unlevered Free Cash Flow	8.33	9.82	-0.85	3.61	0.79
Cash Income Tax Paid	6.77	6.44	1.93	1.56	3.63
Change in Working Capital	-4.75	-2.69	-2.46	5.05	5.09