Manbro Industries Limited (BOM:512595)

Manbro Industries Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	25.61	6.08	2.36	1.83	-0.44	-0.12
Depreciation & Amortization	3.2	0.08	-	-	-	-
Other Operating Activities	19.74	-0.39	0.4	-	0	0
Change in Accounts Receivable	-45.52	25.58	-22.67	-3.57	-0.51	-
Change in Accounts Payable	-0.77	-24.31	23.8	0.66	-	-
Change in Other Net Operating Assets	15	-1.99	-3.37	0.8	0.57	0.47
Operating Cash Flow	22.43	5.05	0.53	-0.29	-0.38	0.35
Operating Cash Flow Growth	-	860.95%	-	-	-	147.25%
Capital Expenditures	-0.05	-0.22	-	-	-	-
Investing Cash Flow	3.8	-0.22	-	-	-	-
Short-Term Debt Issued	-	2.59	-	0.15	-	-
Long-Term Debt Issued	-	415.19	-	-	-	-
Total Debt Issued	416.31	417.78	-	0.15	-	-
Short-Term Debt Repaid	-	-	-0.15	-	-	-
Total Debt Repaid	-49.31	-	-0.15	-	-	-
Net Debt Issued (Repaid)	367	417.78	-0.15	0.15	-	-
Other Financing Activities	-391.73	-422.21	-0	-	-0	-0
Financing Cash Flow	-24.73	-4.43	-0.15	0.15	-0	-0
Miscellaneous Cash Flow Adjustments	0.01	-	0	-	-	-
Net Cash Flow	1.51	0.4	0.37	-0.13	-0.38	0.35
Free Cash Flow	22.37	4.82	0.53	-0.29	-0.38	0.35
Free Cash Flow Growth	-	818.67%	-	-	-	147.25%
Free Cash Flow Margin	15.92%	23.39%	0.22%	-7.28%	-7514.88%	-
Free Cash Flow Per Share	2.10	0.83	1.05	-0.57	-0.75	0.70
Cash Interest Paid	1.33	0.01	-	-	0	0
Cash Income Tax Paid	0.8	0.4	-	-	-	-
Levered Free Cash Flow	-442.12	-3.07	-0.01	-0.97	-0.4	0.39
Unlevered Free Cash Flow	-441.28	-3.06	-0	-0.97	-0.4	0.39
Change in Working Capital	-15.4	-0.72	-2.24	-2.11	0.06	0.47

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