Ming Shing Group Holdings Limited (MSW)

Ming Shing Group Holdings Cash Flow Statement

Financials in millions USD. 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	-10.32	-5.73	2.33	2.79	1.8	1.27
Depreciation & Amortization	0.15	0.15	0.11	0.08	0.06	0.05
Other Adjustments	0.49	0.75	0.39	0.05	0	-0.03
Change in Receivables	-0.08	-2.86	1.72	0.37	-2.88	0.44
Changes in Accounts Payable	-0.19	0.8	1.28	0.05	0.13	-0.72
Changes in Accrued Expenses	0	0.28	0.05	0.01	-0.04	0.01
Changes in Income Taxes Payable	-0.26	-0.23	0.25	-0.07	0.33	0.03
Changes in Other Operating Activities	2.38	-1.12	-3.67	-2.47	0.45	-0.42
Operating Cash Flow	-7.83	-7.97	2.46	0.8	-0.15	0.64
Operating Cash Flow Growth	-	-	208.95%	-	-	-
Capital Expenditures	-	-	-1.15	-0.02	-	-
Sale of Property, Plant & Equipment	-	0.01	-	0.05	-	0
Other Investing Activities	-	-	-	-	0.06	-
Investing Cash Flow	-	0.01	-1.15	0.04	0.06	0
Long-Term Debt Issued	16.81	16.5	23.38	10.31	3.19	3.38
Long-Term Debt Repaid	-17.42	-15.73	-21.85	-8	-1.88	-4.09
Net Long-Term Debt Issued (Repaid)	-0.61	0.77	1.53	2.31	1.31	-0.71
Issuance of Common Stock	-	9.49	-	-	-	-
Net Common Stock Issued (Repurchased)	-	9.49	-	-	-	-
Other Financing Activities	-0.07	-3.14	-2.08	-3.04	-1.31	0.36
Financing Cash Flow	7.17	7.13	-0.55	-0.73	-0	-0.35
Net Cash Flow	-0.67	-0.83	0.76	0.11	-0.1	0.29
Free Cash Flow	0.67	-7.97	1.31	0.78	-0.15	0.64
Free Cash Flow Growth	-	-	67.95%	-	-	-
FCF Margin	2.70%	-23.54%	4.75%	3.57%	-1.05%	10.34%
Free Cash Flow Per Share	0.05	-0.67	0.12	0.07	-0.02	0.11
Levered Free Cash Flow	-8.84	-5.08	0.72	2.67	4.04	-0.48
Unlevered Free Cash Flow	-7.86	-5.4	-0.59	-0.17	2.72	-0.34

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q