Madhuveer Com 18 Network Limited (BOM:531910)

Madhuveer Com 18 Network 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	8.55	-16.6	23.37	0.11	1.65	0.01
Depreciation & Amortization	4.26	12.29	9.36	0.04	0.09	0.09
Asset Writedown & Restructuring Costs	-	-	48.11	0	-	-
Other Operating Activities	-12.33	0.48	0.39	-	0.38	0
Change in Accounts Receivable	-20.4	-29.12	-50.11	0.37	-0.39	1
Change in Accounts Payable	10.35	21.02	5.54	-1.31	0.03	-
Change in Other Net Operating Assets	-145.34	-117.46	-43.24	-0.07	-2.74	0.34
Operating Cash Flow	-154.91	-129.39	-6.58	-0.86	-0.99	1.44
Capital Expenditures	-62.67	-70.96	-103.1	-	-	-
Investment in Securities	61.78	63.87	-74.67	-	-0.07	-
Investing Cash Flow	-0.89	-7.1	-177.77	-	-0.07	-
Long-Term Debt Issued	-	-	65.74	-	-	-
Total Debt Issued	-18.65	-	65.74	-	-	-
Short-Term Debt Repaid	-	-	-	-	-0.9	-
Long-Term Debt Repaid	-	-0.68	-	-	-	-0.05
Total Debt Repaid	-0.68	-0.68	-	-	-0.9	-0.05
Net Debt Issued (Repaid)	-19.33	-0.68	65.74	-	-0.9	-0.05
Issuance of Common Stock	-	150	131.5	-	-	-
Other Financing Activities	179.45	-23.48	-0.39	-	-	-
Financing Cash Flow	158.89	125.84	196.85	-	-0.9	-0.05
Miscellaneous Cash Flow Adjustments	-	0	0	-	0	-
Net Cash Flow	3.09	-10.65	12.51	-0.86	-1.96	1.4
Free Cash Flow	-217.58	-200.36	-109.67	-0.86	-0.99	1.44
Free Cash Flow Margin	-253.34%	-342.00%	-158.84%	-64.12%	-44.75%	110.33%
Free Cash Flow Per Share	-8.84	-8.18	-6.98	-0.09	-0.10	0.15
Cash Interest Paid	0.25	0.48	0.39	-	-	-
Cash Income Tax Paid	3.65	10.97	6.33	0.04	-	-
Levered Free Cash Flow	-98.48	-103.93	-101.5	-0.98	-2.18	1.46
Unlevered Free Cash Flow	-98.1	-103.43	-101.2	-0.95	-2.18	1.46
Change in Working Capital	-155.38	-125.57	-87.81	-1.01	-3.1	1.34

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