Mercantile Ventures Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	69.01	162.26	-79.83	159.42	114.98
Depreciation & Amortization	9.01	9.33	9.89	9.82	9.9
Gain (Loss) on Sale of Assets	-	-80.22	-17.04	-	-
Gain (Loss) on Sale of Investments	-0.42	-	-	-	-0.67
Income (Loss) on Equity Investments	-	-	-163.01	81.56	21.18
Change in Accounts Receivable	-9.12	-33.35	-35.93	-14	-5.74
Change in Accounts Payable	-2.69	1.81	4.76	-4.63	2.64
Change in Other Net Operating Assets	24.51	27.93	4.42	-65.27	-428.12
Other Operating Activities	-81.21	-426.7	424.3	-387.96	175.52
Operating Cash Flow	8.34	-328.06	392.43	-137.44	-61.4
Acquisition of Real Estate Assets	-1.33	-49.58	-8.85	-0.51	-1.79
Sale of Real Estate Assets	-	4.2	-	-	-
Net Sale / Acq. of Real Estate Assets	-1.33	-45.39	-8.85	-0.51	-1.79
Investment in Marketable & Equity Securities	-239.15	-401.75	258.67	-325.19	-575.53
Other Investing Activities	-11.52	227.97	56.04	65.93	502.9
Investing Cash Flow	-2.2	-182.81	172.32	91.6	-100.25
Short-Term Debt Issued	-	-	-	40	-
Long-Term Debt Issued	-	2.38	-	-	-
Total Debt Issued	-	2.38	-	40	-
Short-Term Debt Repaid	-	-	-40	-	-
Long-Term Debt Repaid	-	-	-5.71	-	-
Total Debt Repaid	-	-	-45.71	-	-
Net Debt Issued (Repaid)	-	2.38	-45.71	40	-
Other Financing Activities	-3.64	-	-	-	-
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	2.51	-508.5	519.05	-5.84	-161.64
Cash Income Tax Paid	19.76	36.94	20.53	24.51	26.59
Levered Free Cash Flow	336.6	76.35	59.54	346.3	-437.45
Unlevered Free Cash Flow	337.27	77.62	67.88	353.04	-430.71
Change in Working Capital	11.96	-3.63	36.51	-7.09	-431.28