Rudra Ecovation Cash Flow Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	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	-30.66	-32.9	-6.41	29.3	-68.71	-50.38
Depreciation & Amortization	11.79	11.56	13.03	15.64	18.07	20.65
Loss (Gain) From Sale of Assets	-	-	-	0.23	-	4.82
Other Operating Activities	13.46	12.6	10.9	13.69	50.64	25.69
Change in Accounts Receivable	166.68	129.49	76.31	52.42	312.7	-162.82
Change in Inventory	-45.41	-45.22	6.96	2.94	52.86	199
Change in Accounts Payable	-133.25	78.89	-65.14	-3.54	-30.84	-36.38
Change in Other Net Operating Assets	41.04	-3.93	-	-	-	-
Operating Cash Flow	23.65	150.49	35.66	110.67	334.72	0.58
Operating Cash Flow Growth	-84.71%	322.05%	-67.78%	-66.94%	58111.83%	-98.92%
Capital Expenditures	-8.41	-8.41	-9.02	-	-0.41	-5.48
Sale of Property, Plant & Equipment	-	-	-	7.65	7.57	6.85
Investment in Securities	-150.68	-962.74	-	-	-	-
Other Investing Activities	0.15	0.46	0.41	0.05	-	0.07
Investing Cash Flow	-158.95	-970.69	-8.61	7.7	7.15	1.44
Short-Term Debt Issued	-	-	-	-	-	17.52
Long-Term Debt Issued	-	0.9	11.93	10.45	-	2.79
Total Debt Issued	-5.46	0.9	11.93	10.45	-	20.31
Short-Term Debt Repaid	-	-	-60	-116.23	-185.72	-
Long-Term Debt Repaid	-	-	-	-	-74.46	-
Total Debt Repaid	-	-	-60	-116.23	-260.18	-
Net Debt Issued (Repaid)	-5.46	0.9	-48.07	-105.78	-260.18	20.31
Issuance of Common Stock	164.06	779.66	-	-	-	-
Other Financing Activities	-56.19	15.32	44.87	-11.65	-81.73	-33.34
Financing Cash Flow	102.42	795.89	-3.2	-117.44	-341.91	-13.04
Net Cash Flow	-32.88	-24.32	23.85	0.94	-0.04	-11.02
Free Cash Flow	15.24	142.07	26.64	110.67	334.3	-4.91
Free Cash Flow Growth	-89.54%	433.29%	-75.93%	-66.90%	-	-
Free Cash Flow Margin	5.27%	53.43%	13.58%	41.24%	122.50%	-3.37%
Free Cash Flow Per Share	0.14	1.35	0.29	1.28	3.88	-0.06
Cash Interest Paid	15.17	14.57	17.01	11.65	-	33.34
Cash Income Tax Paid	0.66	0.66	1.6	-	-	-
Levered Free Cash Flow	-45.15	10.73	-9.19	57.86	-43.65	193.13
Unlevered Free Cash Flow	-35.67	19.83	1.43	65.07	-27.72	213.56
Change in Working Capital	29.07	159.23	18.13	51.82	334.72	-0.21

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