NSE:MAGSON Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 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
Net Income	3.22	4.35	28.09	25.19	22.34	18.18
Depreciation & Amortization	14.01	9.52	7.72	7.02	6.23	6.7
Other Amortization	4.44	2.86	2.04	-	0.14	0.11
Loss (Gain) From Sale of Assets	-0.25	-0.25	-	-	-0.56	0.19
Loss (Gain) on Equity Investments	2	1.39	-	-	-	-
Other Operating Activities	9.66	5.33	17.22	13.92	10.27	12.18
Change in Accounts Receivable	5.86	20.37	-12.48	-0.41	0.29	-2.97
Change in Inventory	-105.5	-22.27	14.65	-35.49	2.48	-25.53
Change in Income Taxes	-3.69	-9.99	-11.4	-7.11	-6.87	-6.37
Change in Other Net Operating Assets	11.68	-113.27	-49.32	6.52	-3.47	12.83
Operating Cash Flow	-58.57	-101.98	-3.48	9.64	30.84	15.3
Operating Cash Flow Growth	-	-	-	-68.73%	101.55%	-
Capital Expenditures	-332.84	-43.59	-9.03	-	-29.36	-22.59
Sale of Property, Plant & Equipment	-	-	-	-	9.26	3.06
Investment in Securities	2.34	-0.58	-	-	-	-
Other Investing Activities	-0	-	-	-7.55	-	-
Investing Cash Flow	-330.5	-44.17	-9.03	-7.55	-20.11	-19.53
Long-Term Debt Issued	-	110	-	3.5	-	3.26
Long-Term Debt Repaid	-	-7.03	-24.45	-	-4.19	-
Net Debt Issued (Repaid)	88.43	102.97	-24.45	3.5	-4.19	3.26
Issuance of Common Stock	179.51	-	126.33	12.89	-	-
Common Dividends Paid	-0.28	-3.14	-2.87	-5.78	-	-
Other Financing Activities	197.2	-2.45	-5.42	-6.16	-7.09	-6
Financing Cash Flow	464.86	97.38	93.59	4.46	-11.27	-2.74
Miscellaneous Cash Flow Adjustments	-	-	0	-	-	-0
Net Cash Flow	75.79	-48.77	81.08	6.55	-0.54	-6.98
Free Cash Flow	-391.41	-145.57	-12.51	9.64	1.48	-7.29
Free Cash Flow Growth	-	-	-	553.70%	-	-
Free Cash Flow Margin	-53.49%	-21.61%	-1.85%	1.51%	0.27%	-1.36%
Free Cash Flow Per Share	-45.92	-18.54	-1.71	1.90	0.27	-1.32
Cash Interest Paid	3.98	2.45	5.42	6.16	7.09	6
Cash Income Tax Paid	3.69	9.99	11.4	7.11	-	-
Levered Free Cash Flow	-274.31	-49.96	-20.74	-1.47	-7.43	-11.13
Unlevered Free Cash Flow	-273.48	-49.13	-19.01	1.28	-4.29	-8.75
Change in Working Capital	-91.65	-125.17	-58.54	-36.49	-7.57	-22.05

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.