Mercury Laboratories Limited (BOM:538964)

Mercury Laboratories Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Net Income	31.94	48.34	31.45	56.54	55.79	35.62
Depreciation & Amortization	31.6	34	28.66	27.95	24.61	24.25
Other Amortization	0.2	0.2	0.1	0.2	0.22	0.28
Loss (Gain) From Sale of Investments	-	-	0.53	-	-	-0.23
Other Operating Activities	6.75	10.93	-3.27	3.93	11.23	0.01
Change in Accounts Receivable	-12.21	-1.05	-38.9	-4.86	-46.2	50.01
Change in Inventory	-9.08	0.82	-10	6.95	-1.22	-16.21
Change in Accounts Payable	8.61	-35.83	46.45	-12.01	-4.83	-49.15
Change in Other Net Operating Assets	-19.68	-15.01	-6.43	3.55	-15.07	7.31
Operating Cash Flow	38.13	42.4	48.58	82.25	24.52	51.89
Operating Cash Flow Growth	4.64%	-12.73%	-40.94%	235.39%	-52.74%	-36.83%

Investing Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Capital Expenditures	-31.73	-31.65	-90.4	-62.72	-10.57	-19.15
Sale of Property, Plant & Equipment	-	-	-	-	-	0.23
Investing Cash Flow	-31.73	-31.65	-90.4	-62.72	-10.57	-18.92

Financing Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Short-Term Debt Issued	-	-	-	-	2.87	-
Long-Term Debt Issued	-	36.98	14.77	4.44	-	8.44
Total Debt Issued	27.12	36.98	14.77	4.44	2.87	8.44
Short-Term Debt Repaid	-	-3.83	-15.8	-3.12	-	-1.48
Long-Term Debt Repaid	-	-3.4	-	-4.12	-4.39	-10.63
Lease Payments	-6.87	-3.4	-	-4.12	-3.74	-
Total Debt Repaid	-8.26	-7.22	-15.8	-7.24	-4.39	-12.11
Net Debt Issued (Repaid)	18.86	29.76	-1.03	-2.81	-1.51	-3.67
Common Dividends Paid	-4.2	-4.2	-4.2	-4.2	-4.2	-2.4
Other Financing Activities	-19.98	3.59	-13.29	-3.41	-4.42	-6.24
Financing Cash Flow	-5.32	29.15	-18.52	-10.42	-10.13	-12.31

Net Cash Flow

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Net Cash Flow	1.07	39.9	-60.33	9.11	3.83	20.66

Free Cash Flow

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Free Cash Flow	6.39	10.75	-41.82	19.53	13.96	32.74
Free Cash Flow Growth	-	-	-	39.97%	-57.38%	-8.91%
Free Cash Flow Margin	0.87%	1.42%	-5.57%	2.58%	1.85%	5.65%
Free Cash Flow Per Share	5.33	8.96	-34.85	16.28	11.63	27.29
Levered Free Cash Flow	-4	-9.65	-60.11	6.38	-1.27	26.83
Unlevered Free Cash Flow	-2.88	-8.59	-58.76	6.79	-0.91	27.89
Free Cash Flow After Leases	-0.48	7.35	-41.82	15.41	10.22	32.74

Additional Metrics

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Cash Interest Paid	4.16	4.16	3.79	3.57	3.14	3.73
Cash Income Tax Paid	12.55	12.55	23.92	12.57	11.05	19.15
Change in Working Capital	-32.35	-51.07	-8.88	-6.37	-67.33	-8.04

Data Source: S&P Global Market Intelligence Last updated: Nov 5, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 7, 2026

Data Sources Report a data error