MPDL Limited Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	-63.18	-41.66	185.39	-38.43	-24.91	-10.32
Depreciation & Amortization	0.21	0.22	0.33	13.39	2.15	0.1
Asset Writedown & Restructuring Costs	-	-	-	10.49	0.19	-
Loss (Gain) From Sale of Investments	-	-	-258.12	5.94	-14.51	-4.32
Loss (Gain) on Equity Investments	13.36	12.11	8.59	-	-	7.26
Other Operating Activities	-20.18	-10.56	19.13	-11.03	-41.89	0.19
Change in Accounts Receivable	-140.14	-60.66	-84.01	-209.82	79.02	-73.58
Change in Inventory	103.43	-23.2	-87.04	-170.77	34.61	-29.55
Change in Accounts Payable	-4.62	0.4	11.26	17.44	-112.71	7.45
Change in Other Net Operating Assets	21.1	19.52	-72.33	118.16	4.99	-14.85
Operating Cash Flow	-90.02	-103.83	-276.79	-264.63	-73.06	-117.63
Capital Expenditures	-0.05	-	-0.18	-3.11	-1.34	-0.29
Cash Acquisitions	-	-	-	0.03	-0	-
Investment in Securities	-	-	366.12	0.52	5.27	9.72
Other Investing Activities	10.26	9.66	10.32	4.52	0.27	0.7
Investing Cash Flow	10.21	9.66	376.27	30.49	4.19	10.14
Short-Term Debt Issued	-	107.39	-	262.35	30.24	95.87
Long-Term Debt Issued	-	-	-	-	14.26	-
Total Debt Issued	96.04	107.39	-	262.35	44.5	95.87
Short-Term Debt Repaid	-	-	-87.12	-	-	-
Long-Term Debt Repaid	-	-3.28	-5.98	-14.22	-	-
Total Debt Repaid	-0.45	-3.28	-93.1	-14.22	-	-
Net Debt Issued (Repaid)	95.59	104.12	-93.1	248.13	44.5	95.87
Other Financing Activities	-8.97	-8.97	-8.97	-9.4	-1.69	-0.89
Financing Cash Flow	86.63	95.15	-102.07	238.72	42.81	94.99
Miscellaneous Cash Flow Adjustments	-	-	-4.66	-	-	-
Net Cash Flow	6.82	0.98	-7.25	4.58	-26.06	-12.51
Free Cash Flow	-90.07	-103.83	-276.97	-267.74	-74.41	-117.92
Free Cash Flow Margin	-56.31%	-178.89%	-377.56%	-188.65%	-98.40%	-382.59%
Free Cash Flow Per Share	-12.17	-14.01	-37.37	-36.12	-10.04	-15.91
Cash Interest Paid	8.97	8.97	8.97	9.4	1.69	0.89
Cash Income Tax Paid	0.25	0.25	4.12	24.22	-	-
Levered Free Cash Flow	-54.92	-100.33	-199.3	14.31	-214.7	-114.84
Unlevered Free Cash Flow	-49.32	-94.72	-193.7	16.67	-213.64	-114.28
Change in Working Capital	-20.23	-63.94	-232.12	-244.99	5.91	-110.53

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