MRC Agrotech Limited (BOM:540809)

United States Steel Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	8.76	8.91	3.41	3.42	1.03
Depreciation & Amortization	0.07	0	0.05	0.12	0.34
Other Amortization	-	0.02	-	-	-
Other Operating Activities	-5.71	-5.06	-5.35	-6.46	-5.87
Change in Accounts Receivable	22.47	10.22	-16.35	47.34	-56.54
Change in Inventory	-8.95	-13.19	-	-	-
Change in Accounts Payable	10.28	39.59	9.81	-50.71	51.43
Change in Other Net Operating Assets	-7.3	-36.37	8.2	-5.05	-3.49
Operating Cash Flow	19.61	4.11	-0.24	-11.33	-13.1
Operating Cash Flow Growth	376.73%	-	-	-	-
Capital Expenditures	-45.41	-	-	-	-
Investment in Securities	1.4	-0.16	-	-	10
Other Investing Activities	-49.13	5.06	5.38	5.12	0.84
Investing Cash Flow	-93.13	4.9	5.38	5.12	10.84
Long-Term Debt Issued	-	-	-	7.48	-
Total Debt Issued	-	-	-	7.48	-
Long-Term Debt Repaid	-	-3.14	-4.34	-	-
Net Debt Issued (Repaid)	-	-3.14	-4.34	7.48	-
Issuance of Common Stock	72.12	-	-	-	-
Other Financing Activities	-	0.18	-	-	-
Financing Cash Flow	72.12	-2.96	-4.34	7.48	-
Net Cash Flow	-1.4	6.06	0.8	1.27	-2.26
Free Cash Flow	-25.8	4.11	-0.24	-11.33	-13.1
Free Cash Flow Margin	-7.95%	2.81%	-0.36%	-9.23%	-22.63%
Free Cash Flow Per Share	-1.27	0.40	-0.02	-1.09	-1.26
Cash Income Tax Paid	3.24	2.64	-	-	0.39
Levered Free Cash Flow	54.6	-20.43	1.68	-9.49	-11.04
Unlevered Free Cash Flow	54.72	-20.31	1.68	-9.48	-10.93
Change in Net Working Capital	-96.01	17.06	-2.07	8.43	8.6

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