Madhur Industries 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	-3.51	-3.2	-4.84	-3.14	0.01
Depreciation & Amortization	-	0.67	0.97	1.06	1.13
Loss (Gain) From Sale of Assets	-	-	-	-	-0.14
Other Operating Activities	-2.94	-0.01	-0	-0.38	0.29
Change in Accounts Receivable	38.57	-	0.49	-3.21	-3.18
Change in Inventory	0.46	-	2.09	3.81	2.97
Change in Accounts Payable	-22.25	16.02	-0.02	2.4	0.18
Change in Other Net Operating Assets	-45.68	-1.17	0.01	-0.07	-1
Operating Cash Flow	-35.36	12.31	-1.29	0.47	0.27
Operating Cash Flow Growth	-	-	-	76.09%	-
Capital Expenditures	-	-0.11	-0	-	-
Investment in Securities	1.36	-	-	-	-
Other Investing Activities	54.48	-	-0.07	-0.04	-0.26
Investing Cash Flow	55.83	-0.11	-0.08	-0.04	0.1
Short-Term Debt Issued	-	-	1.38	-	0.11
Total Debt Issued	-	-	1.38	-	0.11
Short-Term Debt Repaid	-	-1.87	-	-0.6	-
Total Debt Repaid	-	-1.87	-	-0.6	-
Net Debt Issued (Repaid)	-	-1.87	1.38	-0.6	0.11
Financing Cash Flow	-	-1.87	1.38	-0.6	0.11
Net Cash Flow	20.48	10.32	0.01	-0.17	0.48
Free Cash Flow	-35.36	12.19	-1.3	0.47	0.27
Free Cash Flow Growth	-	-	-	76.09%	-
Free Cash Flow Margin	-57.73%	-	-	12.54%	2.92%
Free Cash Flow Per Share	-8.64	2.98	-0.32	0.12	0.07
Levered Free Cash Flow	20.32	13.4	0.44	2.2	0.65
Unlevered Free Cash Flow	20.32	13.4	0.44	2.2	0.65
Change in Working Capital	-28.9	14.85	2.57	2.92	-1.03

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