Mangalam Organics Ltd
NSE:MANORG
Cash Flow Statement
Cash Flow Statement
Mangalam Organics Ltd
| Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||
| Net Income |
(338)
|
46
|
40
|
79
|
166
|
303
|
|
| Depreciation & Amortization |
175
|
186
|
198
|
204
|
208
|
219
|
|
| Other Non-Cash Items |
130
|
122
|
153
|
87
|
214
|
337
|
|
| Cash Taxes Paid |
(3)
|
(45)
|
(43)
|
1
|
1
|
5
|
|
| Cash Interest Paid |
130
|
132
|
152
|
0
|
0
|
0
|
|
| Change in Working Capital |
802
|
125
|
341
|
(657)
|
(667)
|
(496)
|
|
| Cash from Operating Activities |
769
N/A
|
478
-38%
|
732
+53%
|
(285)
N/A
|
(78)
+73%
|
363
N/A
|
|
| Investing Cash Flow | |||||||
| Capital Expenditures |
(408)
|
(412)
|
(400)
|
(322)
|
(673)
|
(1 022)
|
|
| Other Items |
(0)
|
13
|
5
|
(6)
|
2
|
109
|
|
| Cash from Investing Activities |
(408)
N/A
|
(399)
+2%
|
(395)
+1%
|
(328)
+17%
|
(670)
-104%
|
(912)
-36%
|
|
| Financing Cash Flow | |||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(214)
|
65
|
(174)
|
775
|
951
|
817
|
|
| Cash Paid for Dividends |
(13)
|
(13)
|
0
|
0
|
0
|
0
|
|
| Other |
(130)
|
(132)
|
(156)
|
(161)
|
(215)
|
(261)
|
|
| Cash from Financing Activities |
(356)
N/A
|
(78)
+78%
|
(330)
-322%
|
613
N/A
|
736
+20%
|
556
-25%
|
|
| Change in Cash | |||||||
| Net Change in Cash |
6
N/A
|
1
-84%
|
7
+623%
|
(1)
N/A
|
(13)
-2 125%
|
6
N/A
|
|
| Free Cash Flow | |||||||
| Free Cash Flow |
362
N/A
|
65
-82%
|
332
+407%
|
(608)
N/A
|
(751)
-24%
|
(659)
+12%
|
|