Maks Energy Solutions India Limited (NSE:MAKS)

NSE:MAKS Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	4.86	5.52	2.82	3.56	-20.54	0.27
Depreciation & Amortization	0.23	0.27	0.29	0.39	0.4	0.56
Other Amortization	-	-	-	-	0.09	-
Loss (Gain) From Sale of Investments	-	-	-	-	25.3	3.21
Other Operating Activities	15.19	18.33	14.29	15.01	20.3	20.32
Change in Accounts Receivable	-43.58	-65.39	-2.94	78.7	-6.17	-12.22
Change in Inventory	17.52	36.87	1.47	-18.42	26.94	5.18
Change in Accounts Payable	6.84	1.65	-7.84	-30.14	-15.68	31.78
Change in Other Net Operating Assets	17.85	5	-5.08	-16.5	13.88	12.22
Operating Cash Flow	18.9	2.25	3	32.6	44.53	61.32
Operating Cash Flow Growth	-	-24.92%	-90.79%	-26.79%	-27.37%	-
Capital Expenditures	-0.05	-0.14	-	-0.14	-0.03	-0.03
Other Investing Activities	2.34	1.12	0.92	0.65	0.75	0.45
Investing Cash Flow	2.18	0.95	0.91	-0.16	0.71	0.42
Short-Term Debt Issued	-	17.84	32.53	-	-	-
Long-Term Debt Issued	-	-	-	-	-	34.38
Total Debt Issued	4.46	17.84	32.53	-	-	34.38
Short-Term Debt Repaid	-	-	-	-47.79	-13.13	-7.88
Long-Term Debt Repaid	-	-	-5.75	-12.67	-15.96	-
Total Debt Repaid	-2.88	-	-5.75	-60.46	-29.08	-7.88
Net Debt Issued (Repaid)	1.57	17.84	26.78	-60.46	-29.08	26.5
Issuance of Common Stock	-	-	-	39.96	-	-
Other Financing Activities	-15.35	-17.66	-15.48	-15.49	-20.9	-78.46
Financing Cash Flow	-13.78	0.18	11.3	-35.99	-49.99	-51.96
Miscellaneous Cash Flow Adjustments	0	-	0	-	-	-
Net Cash Flow	7.3	3.39	15.22	-3.55	-4.74	9.78
Free Cash Flow	18.85	2.12	3	32.46	44.5	61.29
Free Cash Flow Growth	-	-29.48%	-90.75%	-27.06%	-27.39%	-
Free Cash Flow Margin	3.22%	0.32%	0.45%	7.32%	17.42%	29.33%
Free Cash Flow Per Share	2.65	0.30	0.43	5.43	9.01	12.41
Cash Interest Paid	25.42	17.66	15.48	15.49	20.9	20.54
Cash Income Tax Paid	-	0.4	1.67	1.54	1.98	1.58
Levered Free Cash Flow	6.67	-12.69	-7.56	17.63	28.98	41.91
Unlevered Free Cash Flow	18	-1.66	2.12	27.31	42.04	54.75
Change in Working Capital	-1.37	-21.87	-14.39	13.64	18.98	36.96

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