Maximus International Ltd
BSE:540401
Cash Flow Statement
Cash Flow Statement
Maximus International Ltd
| Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
40
|
40
|
52
|
73
|
79
|
58
|
84
|
108
|
103
|
111
|
|
| Depreciation & Amortization |
13
|
13
|
12
|
12
|
13
|
13
|
14
|
15
|
17
|
19
|
|
| Other Non-Cash Items |
3
|
(0)
|
7
|
15
|
15
|
7
|
22
|
32
|
44
|
72
|
|
| Cash Taxes Paid |
2
|
4
|
4
|
9
|
8
|
5
|
4
|
8
|
8
|
8
|
|
| Cash Interest Paid |
11
|
13
|
13
|
14
|
16
|
17
|
23
|
29
|
32
|
36
|
|
| Change in Working Capital |
14
|
(63)
|
(93)
|
(101)
|
(86)
|
(128)
|
(201)
|
(293)
|
(310)
|
(278)
|
|
| Cash from Operating Activities |
69
N/A
|
(11)
N/A
|
(22)
-104%
|
0
N/A
|
21
+24 813%
|
(50)
N/A
|
(82)
-64%
|
(137)
-68%
|
(146)
-6%
|
(77)
+47%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(7)
|
2
|
(6)
|
(8)
|
(15)
|
(18)
|
(20)
|
(28)
|
(56)
|
(56)
|
|
| Other Items |
(15)
|
6
|
28
|
25
|
(3)
|
20
|
24
|
(43)
|
(14)
|
34
|
|
| Cash from Investing Activities |
(22)
N/A
|
7
N/A
|
22
+202%
|
17
-23%
|
(18)
N/A
|
2
N/A
|
5
+149%
|
(71)
N/A
|
(70)
+1%
|
(22)
+69%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
211
|
0
|
|
| Net Issuance of Debt |
(36)
|
17
|
9
|
3
|
28
|
61
|
84
|
33
|
50
|
129
|
|
| Other |
(11)
|
(14)
|
(13)
|
(12)
|
(16)
|
(17)
|
(23)
|
182
|
(32)
|
(247)
|
|
| Cash from Financing Activities |
(47)
N/A
|
2
N/A
|
(4)
N/A
|
(8)
-130%
|
12
N/A
|
44
+280%
|
61
+39%
|
215
+251%
|
229
+7%
|
93
-59%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
0
N/A
|
(1)
N/A
|
(3)
-222%
|
9
N/A
|
14
+54%
|
(4)
N/A
|
(16)
-328%
|
7
N/A
|
13
+94%
|
(5)
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
63
N/A
|
(9)
N/A
|
(28)
-206%
|
(8)
+72%
|
6
N/A
|
(68)
N/A
|
(101)
-50%
|
(165)
-63%
|
(202)
-22%
|
(133)
+34%
|
|