Raasi Refractories Limited (BOM:502271)

Exscientia Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	0.89	2.96	8.64	11.51	3.51
Depreciation & Amortization	7.51	8	4.31	2.89	2.89
Other Operating Activities	21.68	22.28	23.44	18.74	24.83
Change in Accounts Receivable	19.17	28.23	-117.9	-102.44	14.88
Change in Inventory	1.16	-73.67	79.44	4.36	-15.95
Change in Accounts Payable	-60.83	46.09	56.54	49.79	10.99
Change in Other Net Operating Assets	22.25	-26.57	163.82	17.96	4.05
Operating Cash Flow	11.83	7.33	218.29	2.81	45.2
Operating Cash Flow Growth	61.46%	-96.64%	7657.18%	-93.77%	-57.95%
Capital Expenditures	-0.01	-4.5	-14.18	-	-0.05
Other Investing Activities	0.29	0.05	-0.41	1.03	0.11
Investing Cash Flow	0.28	-4.45	-14.59	1.03	0.06
Short-Term Debt Issued	6.14	-	-	39.25	-
Long-Term Debt Issued	9.17	24.09	-	-	-
Total Debt Issued	15.31	24.09	-	39.25	-
Short-Term Debt Repaid	-	-0.01	-31.55	-	-1.04
Long-Term Debt Repaid	-	-	-154.96	-17.99	-8.02
Total Debt Repaid	-	-0.01	-186.52	-17.99	-9.05
Net Debt Issued (Repaid)	15.31	24.08	-186.52	21.26	-9.05
Other Financing Activities	-32.33	-23.56	-22.3	-25.13	-24.94
Financing Cash Flow	-17.02	0.52	-208.81	-3.88	-33.99
Miscellaneous Cash Flow Adjustments	0	-0	0	-	-
Net Cash Flow	-4.9	3.4	-5.11	-0.03	11.27
Free Cash Flow	11.82	2.83	204.11	2.81	45.15
Free Cash Flow Growth	317.85%	-98.61%	7153.41%	-93.77%	-57.09%
Free Cash Flow Margin	3.31%	0.70%	34.56%	0.45%	21.59%
Free Cash Flow Per Share	2.52	0.60	43.31	0.60	9.58
Cash Interest Paid	22.63	23.56	22.3	25.13	22.13
Cash Income Tax Paid	0.11	0.61	1	-0.51	0.51
Levered Free Cash Flow	-3.4	-17.46	181.57	-26.22	4.93
Unlevered Free Cash Flow	10.74	-4.7	193	-11.13	18.76
Change in Net Working Capital	4.83	23.98	-182.81	32.93	1.8

Source: S&P Global Market Intelligence. Standard template. Financial Sources.