Macobs Technologies Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '24 Sep 30, 2024	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020
Net Income	33.55	21.52	20.7	3.89	-0.14	-
Depreciation & Amortization	2.23	1.8	1.04	0.32	0.05	-
Other Amortization	0.08	0.87	1.26	0.01	-	-
Loss (Gain) From Sale of Investments	-0.14	-0.12	-	-	-	-
Other Operating Activities	2.01	0.83	-0.21	-0.04	0	-
Change in Accounts Receivable	-66.42	-0.81	0.01	-0.87	0.12	-
Change in Inventory	-22.57	-23.8	-3.75	-0.83	0.18	-
Change in Accounts Payable	18.21	-5.43	5.07	-1.25	0.88	-
Change in Other Net Operating Assets	-84.95	-17.51	-27.5	4.2	-1.39	-
Operating Cash Flow	-117.99	-22.66	-3.38	5.42	-0.3	-
Capital Expenditures	-2.45	-6.94	-0.68	-2.47	-0.2	-
Investment in Securities	0.01	-0.48	-	-	-	-
Other Investing Activities	0.94	1.12	0.4	0.07	-	-
Investing Cash Flow	-1.5	-6.3	-0.28	-2.41	-0.2	-
Long-Term Debt Issued	-	14.28	8.65	1.67	0.41	-
Net Debt Issued (Repaid)	-19.46	14.28	8.65	1.67	0.41	-
Issuance of Common Stock	221.34	51.7	-	-	-	-
Other Financing Activities	-4	-4.24	-1.57	-0.12	-0.26	-
Financing Cash Flow	197.89	61.74	7.08	1.55	0.15	-
Miscellaneous Cash Flow Adjustments	-0	-0	0	-	-	-
Net Cash Flow	78.4	32.77	3.41	4.57	-0.35	-
Free Cash Flow	-120.44	-29.61	-4.07	2.95	-0.5	-
Free Cash Flow Margin	-42.60%	-14.36%	-2.75%	4.90%	-5.25%	-
Free Cash Flow Per Share	-13.69	-5.92	-1.33	0.97	-0.18	-
Cash Interest Paid	3.52	2.43	0.32	0.02	0.01	-
Cash Income Tax Paid	12.25	8.25	7.08	1.43	0.01	-
Levered Free Cash Flow	-	-27.59	5.22	1.94	-0.8	-
Unlevered Free Cash Flow	-	-26.71	4.16	1.94	-0.77	-
Change in Net Working Capital	-	41.74	14.17	-0.82	0.56	-

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.