Mayasheel Ventures 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
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	104.47	65.14	47.52	48.86
Depreciation & Amortization	38.45	37.47	41.92	39.75
Loss (Gain) From Sale of Assets	0.61	-0.08	-	-0.73
Other Operating Activities	40.13	39	38.77	33.71
Change in Accounts Receivable	-165.7	184.75	17.05	-242.9
Change in Inventory	-221.39	-47.09	-31.52	44.37
Change in Accounts Payable	214.32	41.1	-54.54	162.62
Change in Other Net Operating Assets	-81.8	-222.46	68.22	-67.92
Operating Cash Flow	-70.9	97.83	127.42	17.76
Operating Cash Flow Growth	-	-23.22%	617.51%	-
Capital Expenditures	-285.74	-47.41	-4.49	-126.56
Sale of Property, Plant & Equipment	10.6	4.47	-	0.83
Investment in Securities	-90.21	29.18	42.35	-32.35
Other Investing Activities	7.63	8.15	6.36	6.16
Investing Cash Flow	-357.73	-5.61	44.22	-151.93
Short-Term Debt Issued	135.51	1.02	15.71	98.55
Long-Term Debt Issued	205.06	21.13	-	69.7
Total Debt Issued	340.57	22.15	15.71	168.24
Long-Term Debt Repaid	-	-	-129.43	-
Net Debt Issued (Repaid)	340.57	22.15	-113.72	168.24
Issuance of Common Stock	176.15	-	-	-
Other Financing Activities	-49.57	-53.42	-55.28	-43.4
Financing Cash Flow	467.15	-31.27	-169	124.84
Miscellaneous Cash Flow Adjustments	-0	-	-	-
Net Cash Flow	38.51	60.95	2.63	-9.33
Free Cash Flow	-356.64	50.42	122.93	-108.8
Free Cash Flow Growth	-	-58.99%	-	-
Free Cash Flow Margin	-23.40%	3.87%	9.73%	-9.39%
Free Cash Flow Per Share	-21.95	3.36	8.20	-7.25
Cash Interest Paid	49.57	43.03	42.67	37.58
Cash Income Tax Paid	36.07	23.36	19.75	18.69
Levered Free Cash Flow	-354.87	155.53	16.58	-
Unlevered Free Cash Flow	-323.89	182.42	43.25	-
Change in Working Capital	-254.56	-43.7	-0.79	-103.82

Source: S&P Capital IQ. Standard template. Financial Sources.