Murudeshwar Ceramics Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	99.24	51.28	66.03	21.47	-118.75
Depreciation & Amortization	144.96	120	110.97	96.51	102.5
Loss (Gain) From Sale of Assets	-0.07	1.96	-	-2.34	0.06
Loss (Gain) on Equity Investments	-0.85	1.1	-3.79	-11.23	-6.85
Other Operating Activities	69	36.77	87.88	107.2	96.84
Change in Accounts Receivable	-241.37	0.3	56.26	95.59	94.21
Change in Inventory	71.33	21.83	-58.6	-76.42	-47.72
Change in Accounts Payable	56.94	-25.93	86.25	-13.12	-54.39
Change in Other Net Operating Assets	87.7	102.27	81.59	13.74	-60.99
Operating Cash Flow	286.88	309.58	426.59	231.41	4.9
Operating Cash Flow Growth	-7.33%	-27.43%	84.34%	4623.60%	-98.97%
Capital Expenditures	-293.39	-95.7	-823.72	-93.63	-83.65
Sale of Property, Plant & Equipment	0.07	5.71	-	12.43	14
Investment in Securities	0.85	-1.1	-2.55	-57.53	-
Other Investing Activities	47.74	40.73	9.68	9.5	11.64
Investing Cash Flow	-244.73	-50.37	-816.58	-129.23	-58.01
Short-Term Debt Issued	-	16.77	-	-	-
Long-Term Debt Issued	-	-	385.6	12.15	68.58
Total Debt Issued	-	16.77	385.6	12.15	68.58
Short-Term Debt Repaid	-4.58	-	-14.96	-33.59	-10.33
Long-Term Debt Repaid	-22.88	-125.78	-	-	-2.75
Total Debt Repaid	-27.45	-125.78	-14.96	-33.59	-13.08
Net Debt Issued (Repaid)	-27.45	-109.01	370.64	-21.44	55.5
Issuance of Common Stock	-	133.95	49.45	47.1	85.63
Common Dividends Paid	-30.27	-28.85	-	-	-
Other Financing Activities	-103.9	-128.78	-73.19	-101.42	-86.7
Financing Cash Flow	-161.62	-132.69	346.9	-75.76	54.44
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	-119.48	126.52	-43.09	26.43	1.33
Free Cash Flow	-6.51	213.88	-397.12	137.78	-78.75
Free Cash Flow Margin	-0.32%	11.48%	-23.03%	11.21%	-9.78%
Free Cash Flow Per Share	-0.10	3.42	-6.43	2.50	-1.61
Cash Interest Paid	103.9	88.6	101.78	98.74	110.84
Cash Income Tax Paid	-15.21	15.55	12.48	9.77	3.95
Levered Free Cash Flow	-56.61	-38.11	-533.94	-19.41	-73.68
Unlevered Free Cash Flow	11.64	21.96	-458.57	54.21	12.49
Change in Working Capital	-25.41	98.48	165.49	19.8	-68.9

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