Mercury Ev-Tech 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	76.97	19.92	12.9	2.31	-0.88
Depreciation & Amortization	7.54	3.23	0.65	-	-
Other Operating Activities	16.42	8.68	3.5	0.45	-
Change in Accounts Receivable	-244.44	-86.63	-46.98	-3.78	1.32
Change in Inventory	-344.49	7.27	-73.85	-	-
Change in Accounts Payable	95.09	46	30.62	-	-
Change in Other Net Operating Assets	-45.37	-144.53	-67.65	-2.57	9.91
Operating Cash Flow	-438.28	-146.06	-140.81	-3.59	10.35
Capital Expenditures	-228.28	-229.6	-420.53	-	-
Investment in Securities	-5.48	-	0.04	-	-
Other Investing Activities	-496.55	-	-58.81	0.4	-
Investing Cash Flow	-901.28	-546.4	-479.3	0.4	-
Long-Term Debt Issued	-	326.08	229.27	-	-
Short-Term Debt Repaid	-36.9	-	-	-	-
Long-Term Debt Repaid	-497.16	-	-	-	-
Total Debt Repaid	-534.06	-	-	-	-
Net Debt Issued (Repaid)	-534.06	326.08	229.27	-	-
Issuance of Common Stock	1,933	286.44	474.12	-	-
Other Financing Activities	-7.73	-1.69	-	-	-
Financing Cash Flow	1,391	610.83	703.38	-	-
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	51.35	-81.63	83.27	-3.19	10.35
Free Cash Flow	-666.56	-375.65	-561.35	-3.59	10.35
Free Cash Flow Margin	-71.60%	-166.77%	-348.73%	-29.41%	87.64%
Free Cash Flow Per Share	-3.51	-2.14	-3.36	-0.52	1.49
Cash Interest Paid	5.39	1.69	-	-	-
Cash Income Tax Paid	4.86	1.97	-0.35	-	-
Levered Free Cash Flow	-1,054	-542.34	-612.49	0.04	10.76
Unlevered Free Cash Flow	-1,051	-541.28	-612.38	0.04	10.76
Change in Working Capital	-539.21	-177.88	-157.86	-6.35	11.23

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