Ming Shing Group Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-5.73	2.33	2.79	1.8
Depreciation & Amortization	0.15	0.11	0.08	0.06
Other Adjustments	0.75	0.39	0.05	0
Change in Receivables	-3.52	-1.97	-2.1	-2.42
Changes in Accounts Payable	0.8	1.28	0.05	0.13
Changes in Accrued Expenses	0.28	0.05	0.01	-0.04
Changes in Income Taxes Payable	-0.23	0.25	-0.07	0.33
Changes in Other Operating Activities	-0.47	0.02	-0.01	-0.01
Operating Cash Flow	-7.97	2.46	0.8	-0.15
Operating Cash Flow Growth	-	208.95%	-	-
Capital Expenditures	-	-1.15	-0.02	-
Sale of Property, Plant & Equipment	0.01	-	0.05	-
Other Investing Activities	-	-	-	0.06
Investing Cash Flow	0.01	-1.15	0.04	0.06
Long-Term Debt Issued	16.5	23.38	10.31	3.19
Long-Term Debt Repaid	-15.79	-21.97	-8.13	-1.92
Net Long-Term Debt Issued (Repaid)	0.71	1.41	2.18	1.27
Issuance of Common Stock	9.49	-	-	-
Net Common Stock Issued (Repurchased)	9.49	-	-	-
Other Financing Activities	-3.07	-1.96	-2.91	-1.27
Financing Cash Flow	7.13	-0.55	-0.73	-0
Net Cash Flow	-0.83	0.76	0.11	-0.1
Free Cash Flow	-7.97	1.31	0.78	-0.15
Free Cash Flow Growth	-	67.95%	-	-
FCF Margin	-23.54%	4.75%	3.57%	-1.05%
Free Cash Flow Per Share	-0.67	0.12	0.07	-0.02
Levered Free Cash Flow	-4.49	4.3	5.01	3.54
Unlevered Free Cash Flow	-4.75	3.1	2.3	2.26