Rishiroop 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	106.64	241.59	81.01	168.49	299.99
Depreciation & Amortization	5.91	6.36	7.86	7.36	4.78
Other Amortization	0.34	0.02	-	-	-
Loss (Gain) From Sale of Assets	-0	-0.35	-	-	-212.82
Asset Writedown & Restructuring Costs	-	-	-	4.14	-
Loss (Gain) From Sale of Investments	-80.23	-207.54	-8.4	-85.13	-105.54
Provision & Write-off of Bad Debts	-0.01	-	0.32	-	-
Other Operating Activities	2.5	6.1	-3.85	0.34	12.3
Change in Accounts Receivable	-19.16	25.1	25.35	-17.23	-28.46
Change in Inventory	-49.04	12.4	56.69	10.76	-57.61
Change in Accounts Payable	-	-	-18.58	68.97	-22.88
Change in Other Net Operating Assets	46.75	-11.94	-	-	-
Operating Cash Flow	13.69	71.74	140.39	157.7	-110.24
Operating Cash Flow Growth	-80.91%	-48.90%	-10.97%	-	-
Capital Expenditures	-0.92	-2	-0.43	-17.51	-1.06
Sale of Property, Plant & Equipment	0.01	0.49	-	0.01	1.1
Sale (Purchase) of Intangibles	-1.14	-	-	-	270.49
Investment in Securities	7.87	-68.38	-131.47	-46.69	-113.44
Other Investing Activities	11.8	6.03	7.39	7.29	0.65
Investing Cash Flow	17.61	-63.86	-124.51	-56.91	157.73
Long-Term Debt Repaid	-2.48	-2.21	-2.35	-2.21	-2.21
Net Debt Issued (Repaid)	-2.48	-2.21	-2.35	-2.21	-2.21
Repurchase of Common Stock	-	-	-	-81.62	-
Common Dividends Paid	-16.5	-13.75	-13.75	-11.64	-48.51
Other Financing Activities	-	-	-0	-	-0
Financing Cash Flow	-18.98	-15.95	-16.09	-95.46	-50.71
Miscellaneous Cash Flow Adjustments	-	-	0	-	-
Net Cash Flow	12.33	-8.08	-0.2	5.33	-3.23
Free Cash Flow	12.78	69.74	139.96	140.19	-111.3
Free Cash Flow Growth	-81.68%	-50.17%	-0.16%	-	-
Free Cash Flow Margin	1.72%	9.10%	15.78%	16.61%	-20.39%
Free Cash Flow Per Share	1.39	7.61	15.27	14.79	-11.47
Cash Income Tax Paid	19.35	25.72	26.16	37.75	68.87
Levered Free Cash Flow	-0.47	54.19	134.16	120.53	208.09
Unlevered Free Cash Flow	-0.2	54.36	134.35	120.9	208.24
Change in Working Capital	-21.44	25.56	63.46	62.49	-108.95

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