Marvel Decor 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	36.4	38.24	32.19	22.58	17.83	0.71
Depreciation & Amortization	19.05	17.17	17.11	18.97	19.73	21.43
Other Operating Activities	-1	-0.82	-0.45	0.65	-2.37	0.64
Change in Accounts Receivable	-195.9	-37.51	-21.18	-24.36	-2.4	8.3
Change in Inventory	-60.32	-52.2	-44.63	-23.71	-23.07	-13.76
Change in Accounts Payable	130.65	9.64	-0.3	12.86	3.61	2.94
Change in Other Net Operating Assets	33.4	-20.12	12.6	-13.77	5.23	11.46
Operating Cash Flow	-37.72	-45.6	-4.66	-6.77	18.57	31.72
Operating Cash Flow Growth	-	-	-	-	-41.47%	23.32%
Capital Expenditures	-40.95	-38.9	-5.95	-16.98	-18.77	-5.16
Other Investing Activities	-0	-	-0	-	-0	-
Investing Cash Flow	-61.83	-41.66	1.19	-13.3	-27.35	-10.11
Short-Term Debt Issued	-	19.44	7.31	28.2	16.27	-
Long-Term Debt Issued	-	-	3.28	0.72	-	16.13
Total Debt Issued	66.27	19.44	10.58	28.92	16.27	16.13
Short-Term Debt Repaid	-	-	-	-	-	-17.06
Long-Term Debt Repaid	-	-4.8	-6.47	-1.76	-16.42	-
Total Debt Repaid	37.78	-4.8	-6.47	-1.76	-16.42	-17.06
Net Debt Issued (Repaid)	104.05	14.65	4.12	27.17	-0.15	-0.93
Issuance of Common Stock	-	80.12	-	-	-	-
Repurchase of Common Stock	-0.38	-	-	-5.8	-1.5	-9.52
Other Financing Activities	-	-0	0	-0	-	-
Financing Cash Flow	103.67	94.77	4.12	21.37	-1.66	-10.45
Net Cash Flow	4.13	7.5	0.64	1.3	-10.44	11.17
Free Cash Flow	-78.66	-84.51	-10.62	-23.75	-0.21	26.56
Free Cash Flow Margin	-11.37%	-13.39%	-1.99%	-4.78%	-0.05%	9.54%
Free Cash Flow Per Share	-4.43	-4.77	-0.62	-1.40	-0.01	1.56
Cash Income Tax Paid	3.32	3.97	3.75	3.12	2.2	1.45
Levered Free Cash Flow	-105.03	-100.9	-17.08	-33.16	-4.71	27.37
Unlevered Free Cash Flow	-94.31	-91.35	-8.38	-25.2	2.45	34.68
Change in Working Capital	-92.17	-100.19	-53.51	-48.98	-16.63	8.94

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