Maruti Infrastructure Limited (BOM:531540)

Maruti Infrastructure 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	27.97	19.29	14.55	11.38	5.16	7.1
Depreciation & Amortization	1.94	2.23	2.23	2.06	1.71	1.25
Other Operating Activities	10.05	10.23	7.95	7.22	5.44	1.54
Change in Accounts Receivable	-104.48	-193.79	134.76	-71.49	-82.36	16.08
Change in Inventory	-7.85	-3.28	-451.74	-25.12	-49.91	-34.18
Change in Other Net Operating Assets	129.04	195.46	46.77	64.96	114.97	-2.55
Operating Cash Flow	19.16	30.14	-245.48	-10.99	-5	-10.76
Capital Expenditures	-0.06	-0.06	-1.49	-4.7	-4.37	-0.04
Investment in Securities	-0.26	-	-0.06	-0.03	-0.04	0.84
Other Investing Activities	1.59	1.38	1.25	1.3	1.55	4.93
Investing Cash Flow	1.27	1.32	-0.3	-3.43	-2.86	5.73
Long-Term Debt Issued	-	-	248.12	32.53	2.94	16.18
Long-Term Debt Repaid	-	-16.43	-	-	-	-
Net Debt Issued (Repaid)	-3.06	-16.43	248.12	32.53	2.94	16.18
Issuance of Common Stock	-	-	-	0.5	-	-
Other Financing Activities	-15.01	-14.88	-10.9	-11.28	-8.04	-6.36
Financing Cash Flow	-18.06	-31.31	237.22	21.75	-5.1	9.83
Miscellaneous Cash Flow Adjustments	0	-	-	-	0	-
Net Cash Flow	2.38	0.15	-8.57	7.33	-12.95	4.8
Free Cash Flow	19.1	30.07	-246.98	-15.69	-9.36	-10.8
Free Cash Flow Margin	2.88%	5.93%	-64.32%	-4.46%	-3.67%	-3.32%
Free Cash Flow Per Share	0.20	0.32	-2.63	-0.17	-0.10	-0.12
Cash Interest Paid	12.07	12.07	10.56	9.96	8.04	6.36
Cash Income Tax Paid	4.9	5.13	7.47	4.05	3.28	2.83
Levered Free Cash Flow	-	197.57	-238.87	-47.02	-81.44	-40.56
Unlevered Free Cash Flow	-	206.87	-232.28	-40.79	-76.42	-36.59
Change in Working Capital	-20.68	-1.61	-270.21	-31.65	-17.31	-20.65

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.