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 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	21.31	28.09	25.19	22.34	18.18	16.63
Depreciation & Amortization	7.96	7.01	7.02	6.23	6.7	3.35
Other Amortization	2.75	2.75	-	0.14	0.11	-
Loss (Gain) From Sale of Assets	-	-	-	-0.56	0.19	-
Other Operating Activities	12.62	17.22	13.92	10.27	12.18	9.15
Change in Accounts Receivable	32.94	-12.48	-0.41	0.29	-2.97	-1.37
Change in Inventory	-11.56	14.65	-35.49	2.48	-25.53	-28.5
Change in Income Taxes	-14.06	-11.4	-7.11	-6.87	-6.37	-0.05
Change in Other Net Operating Assets	-58.5	-49.32	6.52	-3.47	12.83	-0.41
Operating Cash Flow	-6.2	-3.48	9.64	30.84	15.3	-1.2
Operating Cash Flow Growth	-	-	-68.73%	101.55%	-	-
Capital Expenditures	-28.65	-9.03	-	-29.36	-22.59	-18.77
Sale of Property, Plant & Equipment	-	-	-	9.26	3.06	-
Other Investing Activities	0	-	-7.55	-	-	-
Investing Cash Flow	38.4	-9.03	-7.55	-20.11	-19.53	-18.77
Long-Term Debt Issued	-	-	3.5	-	3.26	31.37
Long-Term Debt Repaid	-	-24.45	-	-4.19	-	-
Net Debt Issued (Repaid)	-10.22	-24.45	3.5	-4.19	3.26	31.37
Issuance of Common Stock	-	126.33	12.89	-	-	-
Common Dividends Paid	-5.73	-2.87	-5.78	-	-	-
Other Financing Activities	-2.73	-5.42	-6.16	-7.09	-6	-3.08
Financing Cash Flow	-20.52	93.59	4.46	-11.27	-2.74	28.28
Miscellaneous Cash Flow Adjustments	0	0	-	-	-0	-0
Net Cash Flow	11.67	81.08	6.55	-0.54	-6.98	8.31
Free Cash Flow	-34.85	-12.51	9.64	1.48	-7.29	-19.97
Free Cash Flow Growth	-	-	553.69%	-	-	-
Free Cash Flow Margin	-5.34%	-1.85%	1.51%	0.27%	-1.36%	-6.16%
Free Cash Flow Per Share	-	-1.71	1.90	0.27	-1.33	-3.63
Cash Interest Paid	2.73	5.42	6.16	7.09	6	3.08
Cash Income Tax Paid	14.06	11.4	7.11	-	-	-
Levered Free Cash Flow	-2.77	-20.74	-1.47	-7.43	-11.13	-
Unlevered Free Cash Flow	-2.73	-19.01	1.28	-4.29	-8.75	-
Change in Net Working Capital	2.71	44.82	30.41	0.9	11.77	-

Source: S&P Capital IQ. Standard template. Financial Sources.