Royal India Corporation Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	108.27	-82.44	-37.24	-79.67	-77.4
Depreciation & Amortization	0.19	0.2	0.17	0.03	0.01
Other Amortization	0.02	-	-	-	-
Other Operating Activities	-13.56	-8.32	-30.99	-56.95	-35.48
Change in Accounts Receivable	553.46	59.86	-153.27	15.47	3.96
Change in Inventory	-898.88	3.5	184.77	3.91	-1.57
Change in Accounts Payable	32.51	3.12	-	-	-8.72
Change in Other Net Operating Assets	-15.75	4.22	21.65	2.33	7.75
Operating Cash Flow	-233.75	-19.86	-14.9	-114.9	-111.45
Capital Expenditures	-0.15	-0.06	-1.81	-0.04	-0.07
Investing Cash Flow	-339.76	69.89	-124.42	-3.91	0.31
Long-Term Debt Issued	-	-	136.05	122.57	108.36
Long-Term Debt Repaid	-311.31	-50	-	-	-
Net Debt Issued (Repaid)	-311.31	-50	136.05	122.57	108.36
Issuance of Common Stock	863.9	-	-	-	-
Other Financing Activities	21.25	-	-	-	-
Financing Cash Flow	573.84	-50	136.05	122.57	108.36
Miscellaneous Cash Flow Adjustments	-0	0	-0	-0	0
Net Cash Flow	0.33	0.02	-3.27	3.76	-2.77
Free Cash Flow	-233.89	-19.92	-16.71	-114.94	-111.52
Free Cash Flow Margin	-10.50%	-7.34%	-4.31%	-533.10%	-456.72%
Free Cash Flow Per Share	-2.14	-0.86	-0.72	-4.98	-4.83
Cash Income Tax Paid	20.14	0.18	-	-	-
Levered Free Cash Flow	-249.2	14.23	88.34	-65.33	-76.85
Unlevered Free Cash Flow	-224.71	44.85	156.07	15.66	-3.45
Change in Working Capital	-328.66	70.7	53.15	21.71	1.41

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