Marawila Resorts Cash Flow Statement

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

Millions LKR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2017 - 2021
Period Ending	Jun '25 Jun 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	2017 - 2021
Net Income	156.66	152.66	70.15	-165.65	-196.52	-112.01	Upgrade
Depreciation & Amortization	36.34	34.62	30.76	30.48	37.64	40.08	Upgrade
Other Amortization	-	-	0.06	0.48	0.51	0.32	Upgrade
Loss (Gain) From Sale of Assets	-	-	-	-	0.09	-	Upgrade
Provision & Write-off of Bad Debts	-	-	-0.09	-	-0.14	1.11	Upgrade
Other Operating Activities	-30.58	-9.25	-54.68	134.1	157.34	45.66	Upgrade
Change in Accounts Receivable	20.62	90.9	-84.61	-75.97	-17.64	46.93	Upgrade
Change in Inventory	-0.2	1.57	-5.99	-4.77	-1.51	3.28	Upgrade
Change in Accounts Payable	-44.55	-21.63	16.75	160.61	26.55	-27.03	Upgrade
Change in Other Net Operating Assets	-2.73	-21.8	-58.86	23.35	-8.19	1.6	Upgrade
Operating Cash Flow	135.55	227.08	-86.49	102.62	-1.86	-0.05	Upgrade
Operating Cash Flow Growth	54.14%	-	-	-	-	-	Upgrade
Capital Expenditures	-83.92	-83.38	-82.95	-7.52	-6.35	-2.32	Upgrade
Other Investing Activities	1.09	1.09	0.45	0.39	0.28	0.18	Upgrade
Investing Cash Flow	-82.83	-82.29	-82.5	-7.13	-6.07	-2.14	Upgrade
Long-Term Debt Issued	-	90	-	-	2.34	25	Upgrade
Long-Term Debt Repaid	-	-237.39	-90.59	-63.08	-11.31	-3.65	Upgrade
Net Debt Issued (Repaid)	-145.8	-147.39	-90.59	-63.08	-8.97	21.35	Upgrade
Issuance of Common Stock	-	-	247.85	-	-	-	Upgrade
Financing Cash Flow	-145.8	-147.39	157.26	-63.08	-8.97	21.35	Upgrade
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-	-	Upgrade
Net Cash Flow	-93.09	-2.6	-11.74	32.41	-16.9	19.17	Upgrade
Free Cash Flow	51.62	143.7	-169.45	95.11	-8.21	-2.36	Upgrade
Free Cash Flow Growth	1738.66%	-	-	-	-	-	Upgrade
Free Cash Flow Margin	5.52%	14.90%	-22.23%	16.56%	-3.26%	-1.29%	Upgrade
Free Cash Flow Per Share	0.15	0.41	-0.50	0.42	-0.04	-0.01	Upgrade
Cash Interest Paid	38.85	38.85	54.87	19.64	2.7	1.36	Upgrade
Levered Free Cash Flow	6.94	86.94	-170.63	68.32	-17.23	1.27	Upgrade
Unlevered Free Cash Flow	27.81	111.43	-136.34	119.36	4.59	21.68	Upgrade
Change in Working Capital	-26.87	49.04	-132.71	103.21	-0.78	24.79	Upgrade

Updated Feb 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.