Makers Laboratories Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Net Income	74.91	-62.64	-47.51	49.78	-
Depreciation & Amortization	47.62	45.01	42.14	39.98	-
Other Amortization	0.24	0.43	0.28	0.26	-
Loss (Gain) From Sale of Assets	-99.18	-0.27	-0.18	0.52	-
Asset Writedown & Restructuring Costs	8.11	0.23	0.14	1.61	-
Loss (Gain) From Sale of Investments	-2.72	-0.1	-0.01	-0.68	-
Provision & Write-off of Bad Debts	3.98	1.53	1.75	0.61	-
Other Operating Activities	38.23	16.79	26.82	60.56	-
Change in Accounts Receivable	-81.33	-1.81	-64.88	29.92	-
Change in Inventory	-2.32	-24.84	-74.77	36.23	-
Change in Accounts Payable	-50.02	86.95	45.62	-93.02	-
Change in Other Net Operating Assets	21.69	-52.87	-15.6	59.21	-
Operating Cash Flow	-40.79	8.41	-86.2	184.99	-
Capital Expenditures	-39.41	-66.23	-129.07	-98.88	-
Sale of Property, Plant & Equipment	188.21	1.61	4.03	6.06	-
Investment in Securities	30.82	-27.99	1.19	23.82	-
Other Investing Activities	17.85	23.74	136.38	-148.92	-
Investing Cash Flow	197.47	-68.87	12.53	-217.92	-
Short-Term Debt Issued	-	26.39	17.85	53.46	-
Long-Term Debt Issued	15	71.56	42.18	-	-
Total Debt Issued	15	97.94	60.04	53.46	-
Short-Term Debt Repaid	-68.96	-	-89	-	-
Long-Term Debt Repaid	-91.89	-17.17	-29.68	-25.43	-
Total Debt Repaid	-160.86	-17.17	-118.68	-25.43	-
Net Debt Issued (Repaid)	-145.86	80.77	-58.65	28.03	-
Issuance of Common Stock	-	-	147.51	-	-
Other Financing Activities	-12.54	-23.39	-31.05	-24.74	-
Financing Cash Flow	-158.39	57.38	57.81	3.28	-
Net Cash Flow	-1.71	-3.08	-15.86	-29.65	-
Free Cash Flow	-80.2	-57.82	-215.27	86.1	-
Free Cash Flow Margin	-6.64%	-5.54%	-21.25%	6.72%	-
Free Cash Flow Per Share	-13.59	-9.80	-35.80	17.51	-
Cash Interest Paid	12.54	17.09	21.16	18.45	-
Cash Income Tax Paid	24.02	17.75	24.69	56.33	-
Levered Free Cash Flow	-92.35	-28.03	-127.65	-24.67	-
Unlevered Free Cash Flow	-85.58	-17.05	-115.77	-15.68	-
Change in Working Capital	-111.97	7.43	-109.63	32.34	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.