Marc Technocrats 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	94.53	74.77	34.52	26.36	27.35	20.24
Depreciation & Amortization	8.06	8.99	7.35	5.63	5.32	4.61
Loss (Gain) From Sale of Assets	-0.15	-	-	-	-2.13	-0.34
Other Operating Activities	-5.91	-4.5	-1.97	-3.14	-1.07	-0.22
Change in Accounts Receivable	-55.68	-32.03	-1.78	-9.54	7.86	9.15
Change in Accounts Payable	1.55	-5.18	1.43	0.63	-1.32	-2.08
Change in Other Net Operating Assets	3.68	12.18	8.22	17.18	-3.57	-5.23
Operating Cash Flow	46.08	54.23	47.77	37.12	32.44	26.13
Operating Cash Flow Growth	24.14%	13.51%	28.71%	14.41%	24.15%	-14.46%
Capital Expenditures	-3.64	-27.15	-18.85	-5.85	-5.05	-16.12
Sale of Property, Plant & Equipment	0.19	-	-	-	3.5	1.26
Sale (Purchase) of Real Estate	-	-	-10.77	-23.71	-	-
Investment in Securities	-23.89	-2.38	-15.65	-12.86	-	-
Other Investing Activities	-13.49	-9.59	-3.99	4.23	1.17	2.54
Investing Cash Flow	-40.83	-39.12	-49.26	-38.2	-0.38	-12.51
Short-Term Debt Issued	-	0.35	0.95	0.71	-	-
Long-Term Debt Issued	-	-	3.56	4.48	-	7.15
Total Debt Issued	0.13	0.35	4.52	5.19	-	7.15
Long-Term Debt Repaid	-	-1.43	-	-	-8.79	-
Total Debt Repaid	-4.39	-1.43	-	-	-8.79	-
Net Debt Issued (Repaid)	-4.27	-1.08	4.52	5.19	-8.79	7.15
Other Financing Activities	-2.81	-2.6	-3.53	-0.47	-1.25	-3.47
Financing Cash Flow	-7.08	-3.68	0.99	4.72	-10.04	3.68
Miscellaneous Cash Flow Adjustments	-0	-0	0	-0	-0	-
Net Cash Flow	-1.83	11.43	-0.5	3.64	22.02	17.3
Free Cash Flow	42.44	27.08	28.92	31.27	27.39	10.02
Free Cash Flow Growth	35.75%	-6.37%	-7.49%	14.14%	173.48%	-55.56%
Free Cash Flow Margin	7.29%	5.67%	11.11%	15.51%	14.12%	5.43%
Free Cash Flow Per Share	3.11	1.99	2.12	2.29	2.01	0.81
Cash Interest Paid	2.81	2.6	3.53	0.47	1.25	3.47
Cash Income Tax Paid	32.73	26.05	12.08	9.29	9.51	7.97
Levered Free Cash Flow	-	15.34	23.16	28.63	23.06	6.44
Unlevered Free Cash Flow	-	15.99	23.68	28.66	23.16	6.63
Change in Working Capital	-50.45	-25.03	7.87	8.27	2.96	1.84

Source: S&P Global Market Intelligence. Standard template. Financial Sources.