Mandeep Auto Industries 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
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
Net Income	1.34	21.32	10.49	6.47	4.98
Depreciation & Amortization	3.13	1.87	2.39	2.2	1.95
Other Operating Activities	14.46	15.03	9.22	5.75	5.64
Change in Accounts Receivable	7.1	-43.49	-32.86	17.72	-1.13
Change in Inventory	-45.74	-155.22	-30.54	-41.98	-20.58
Change in Accounts Payable	0.73	66.84	27.05	0.06	-28.29
Change in Other Net Operating Assets	-17.38	-15.19	-2.83	-3.63	2.12
Operating Cash Flow	-36.37	-108.84	-17.1	-13.41	-35.3
Capital Expenditures	-35.91	-27.54	-1.27	-2.3	-4.23
Investing Cash Flow	-65.91	-27.54	-1.27	-2.3	-4.23
Short-Term Debt Issued	-	33.52	36.08	-	24.03
Long-Term Debt Issued	-	45.32	-	15.3	-
Total Debt Issued	-17.58	78.84	36.08	15.3	24.03
Short-Term Debt Repaid	-	-	-	-2.73	-
Long-Term Debt Repaid	-	-	-5.85	-	-1.9
Total Debt Repaid	-58.14	-	-5.85	-2.73	-1.9
Net Debt Issued (Repaid)	-75.71	78.84	30.23	12.57	22.13
Issuance of Common Stock	242.46	65.72	-	6.85	17.73
Repurchase of Common Stock	-	-	-6.5	-	-
Other Financing Activities	-4.91	-5.35	-5.53	-3.47	-3.89
Financing Cash Flow	161.84	139.21	18.2	15.95	35.97
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-
Net Cash Flow	59.56	2.83	-0.17	0.24	-3.56
Free Cash Flow	-72.28	-136.38	-18.37	-15.71	-39.53
Free Cash Flow Margin	-22.16%	-54.90%	-6.17%	-7.17%	-25.28%
Free Cash Flow Per Share	-	-33.71	-2.80	-	-
Cash Interest Paid	4.91	5.35	5.53	3.47	3.89
Cash Income Tax Paid	-	0.7	-	-	-
Levered Free Cash Flow	-	-54.1	-23.77	-19.46	-
Unlevered Free Cash Flow	-	-50.75	-22.23	-18.87	-
Change in Net Working Capital	-	48.23	35.67	26.4	-

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