MRC Agrotech Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	9.91	8.91	3.41	3.42	1.03
Depreciation & Amortization	1.33	0.02	0.05	0.12	0.34
Other Operating Activities	-4.61	-5.06	-5.35	-6.46	-5.87
Change in Accounts Receivable	20.59	10.22	-16.35	47.34	-56.54
Change in Inventory	-8.95	-13.19	-	-	-
Change in Accounts Payable	12.98	39.59	9.81	-50.71	51.43
Change in Other Net Operating Assets	-7.95	-36.37	8.2	-5.05	-3.49
Operating Cash Flow	23.3	4.11	-0.24	-11.33	-13.1
Operating Cash Flow Growth	466.47%	-	-	-	-
Capital Expenditures	-48.9	-	-	-	-
Investment in Securities	1.4	-0.16	-	-	10
Other Investing Activities	7.98	5.06	5.38	5.12	0.84
Investing Cash Flow	-96.62	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	-1.2	6.06	0.8	1.27	-2.26
Free Cash Flow	-25.59	4.11	-0.24	-11.33	-13.1
Free Cash Flow Margin	-7.68%	2.81%	-0.36%	-9.23%	-22.63%
Free Cash Flow Per Share	-1.25	0.40	-0.02	-1.09	-1.26
Cash Income Tax Paid	3.24	2.64	-	-	0.39
Levered Free Cash Flow	14.37	-19.79	1.68	-9.49	-11.04
Unlevered Free Cash Flow	14.49	-19.67	1.68	-9.48	-10.93
Change in Working Capital	16.67	0.24	1.65	-8.42	-8.6

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