MM Forgings Ltd
NSE:MMFL
Cash Flow Statement
Cash Flow Statement
MM Forgings 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 |
516
|
1 071
|
1 289
|
1 555
|
1 769
|
1 856
|
1 895
|
1 866
|
1 657
|
1 315
|
|
| Depreciation & Amortization |
646
|
686
|
678
|
722
|
788
|
827
|
828
|
863
|
933
|
975
|
|
| Other Non-Cash Items |
161
|
154
|
174
|
243
|
205
|
193
|
266
|
354
|
412
|
519
|
|
| Cash Taxes Paid |
52
|
111
|
267
|
337
|
424
|
409
|
320
|
279
|
591
|
517
|
|
| Cash Interest Paid |
361
|
324
|
321
|
351
|
337
|
374
|
472
|
574
|
667
|
756
|
|
| Change in Working Capital |
(1 120)
|
(1 562)
|
(627)
|
(1 078)
|
(1 070)
|
(1 244)
|
(1 676)
|
(2 136)
|
(1 186)
|
(991)
|
|
| Cash from Operating Activities |
204
N/A
|
349
+71%
|
1 513
+334%
|
1 442
-5%
|
1 692
+17%
|
1 633
-3%
|
1 312
-20%
|
947
-28%
|
1 816
+92%
|
1 817
+0%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(322)
|
(630)
|
(1 134)
|
(1 506)
|
(2 012)
|
(2 255)
|
(2 538)
|
(3 846)
|
(4 027)
|
(2 457)
|
|
| Other Items |
208
|
177
|
(122)
|
(143)
|
140
|
170
|
217
|
421
|
445
|
238
|
|
| Cash from Investing Activities |
(114)
N/A
|
(453)
-296%
|
(1 256)
-177%
|
(1 649)
-31%
|
(1 872)
-14%
|
(2 085)
-11%
|
(2 321)
-11%
|
(3 425)
-48%
|
(3 582)
-5%
|
(2 219)
+38%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
84
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
241
|
0
|
|
| Net Issuance of Debt |
331
|
851
|
594
|
673
|
587
|
954
|
1 562
|
3 328
|
2 466
|
1 246
|
|
| Cash Paid for Dividends |
0
|
(121)
|
(121)
|
(145)
|
(145)
|
(145)
|
(145)
|
(193)
|
(193)
|
(193)
|
|
| Other |
(382)
|
(369)
|
(340)
|
(345)
|
(342)
|
(379)
|
(472)
|
(591)
|
(667)
|
(739)
|
|
| Cash from Financing Activities |
33
N/A
|
445
+1 253%
|
133
-70%
|
183
+38%
|
100
-46%
|
430
+331%
|
945
+120%
|
2 544
+169%
|
1 847
-27%
|
555
-70%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
122
N/A
|
341
+179%
|
390
+14%
|
(24)
N/A
|
(80)
-229%
|
(23)
+72%
|
(64)
-183%
|
65
N/A
|
81
+25%
|
153
+88%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(119)
N/A
|
(281)
-137%
|
379
N/A
|
(65)
N/A
|
(319)
-395%
|
(622)
-95%
|
(1 226)
-97%
|
(2 899)
-137%
|
(2 211)
+24%
|
(640)
+71%
|
|