Makemytrip ltd (MMYT)
CashFlow / Yearly
Mar'18Mar'17Mar'16
Cash flows from operating activities
Loss for the year

-220,240

-110,303

-88,542

Adjustments for:
Depreciation

4,357

5,149

2,724

Amortisation of intangible assets

25,481

9,386

6,032

Impairment of intangible assets / capital work-in-progress

2,874

15,167

2,167

Impairment in respect of an equity-accounted investee

-

-

959

Net loss on disposal of property, plant and equipment

-70

-46

-380

Income on license acquired

-

-

-886

Intangible assets written off

356

-

-

Net finance cost (income)

1,288

26,979

-18,741

Share of loss of equity-accounted investees

-1,998

-1,702

-1,860

Share based payment

44,860

26,795

13,685

Income tax expense

91

193

155

Change in inventories

-317

268

1,386

Change in trade and other receivables

-23,228

2,608

-3,872

Change in other assets

-25,263

4,849

-21,766

Change in trade and other payables

62,374

-34,399

5,273

Change in employee benefits

366

588

224

Change in deferred revenue

-1,964

-2,798

-3,450

Change in other liabilities

9,206

1,447

1,906

Income tax paid, net

5,211

2,176

2,976

Net cash used in operating activities

-125,478

-108,457

-66,000

Cash flows from investing activities
Interest received

3,048

2,537

2,919

Proceeds from sale of property, plant and equipment

335

98

228

Redemption of term deposits

115,058

83,634

63,382

Investment in term deposits

221,639

10,000

140,008

Acquisition of property, plant and equipment

4,258

8,756

5,696

Payment for business acquisition, net of cash acquired (refer note 7(a))

-

-102,814

1,220

Proceeds from sale of assets held for sale

302

-

-

Acquisition of other investment

99

-

-

Investment in equity-accounted investees

-

1,090

17,836

Acquisition of intangible assets

7,837

6,226

5,413

Net cash generated from (used in) investing activities

-115,090

163,011

-103,644

Cash flows from financing activities
Proceeds from issue of shares (refer note 7(a))

-

8,752

-

Proceeds from issuance of convertible notes

-

-

180,000

Direct cost incurred in relation to convertible notes

-

-

2,730

Proceeds from issue of share capital in placement offering

330,000

-

-

Direct cost for issue of shares in placement offering

4,139

-

-

Repurchase of own shares

-

2,050

11,093

Proceeds from issuance of shares on exercise of share based awards

46

171

14

Contribution by (acquisition of) non-controlling interests

3,000

-400

-850

Proceeds from (repayment of) bank loans, net

-96

138

146

Payment of finance lease liabilities

-

7

16

Interest paid

912

4,445

859

Net cash generated from financing activities

327,899

2,159

164,612

Increase (Decrease) in cash and cash equivalents

87,331

56,713

-5,032

Effect of exchange rate fluctuations on cash held

-1,388

-1,282

1,448