Magnus Steel and Infra 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	45.06	0.57	-3.78	-2.91	-2.28
Other Operating Activities	1.5	1.18	1.59	1.57	1.35
Change in Accounts Receivable	-121.82	-10.47	-	-	-
Change in Inventory	-2.2	-	-	-	-
Change in Accounts Payable	-	7.42	-0.08	-	-
Change in Other Net Operating Assets	75.76	0.22	0	-0.07	0.04
Operating Cash Flow	-1.7	-1.09	-2.26	-1.41	-0.89
Long-Term Debt Issued	3.26	2.17	2.98	2.98	2.25
Net Debt Issued (Repaid)	3.26	2.17	2.98	2.98	2.25
Other Financing Activities	-1.5	-1.18	-1.57	-1.57	-1.35
Financing Cash Flow	1.75	0.99	1.41	1.41	0.89
Miscellaneous Cash Flow Adjustments	0	-	-0.02	-	-
Net Cash Flow	0.05	-0.1	-0.87	-	0.01
Levered Free Cash Flow	-20.11	-1.79	-1.17	-0.91	-0.54
Unlevered Free Cash Flow	-19.17	-1.79	-1.17	-0.91	-0.54
Change in Working Capital	-48.26	-2.83	-0.07	-0.07	0.04

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