RR Metalmakers India 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	20.38	16.77	10.51	-10.3	-15.86	18
Depreciation & Amortization	2.56	2.84	3.43	4.23	5.89	6.07
Loss (Gain) From Sale of Assets	-2.88	-	-0.01	-	-	-
Provision & Write-off of Bad Debts	-0.85	-0.82	-	-0.84	0.55	-0.15
Other Operating Activities	24.86	27.77	44.57	34.83	26.9	40.47
Change in Accounts Receivable	-92.02	-24.63	-51.9	84.02	-43.41	-143.24
Change in Inventory	18.01	24.62	-16.5	41.32	39.65	-41.53
Change in Accounts Payable	9.18	52.31	94.27	-139.31	-	-
Change in Other Net Operating Assets	-42.18	7.82	-19.51	21.79	28.78	136.38
Operating Cash Flow	-62.94	106.68	64.86	35.75	42.49	16
Operating Cash Flow Growth	-	64.47%	81.44%	-15.86%	165.48%	-83.54%
Capital Expenditures	-0	-0	-	-0.04	-2.08	-3.07
Sale of Property, Plant & Equipment	4.01	-	0.34	-	14.06	-
Investment in Securities	15.9	-	-	-5.26	-16.29	3.37
Other Investing Activities	4.49	4.56	4.13	3.52	2.7	2.56
Investing Cash Flow	24.39	4.56	4.47	-1.77	12.89	2.29
Long-Term Debt Issued	-	-	-	12.43	5.45	0.57
Short-Term Debt Repaid	-	-	-	-	-31.94	-
Long-Term Debt Repaid	-	-77.8	-45.25	-	-	-
Total Debt Repaid	-4.5	-77.8	-45.25	-	-31.94	-
Net Debt Issued (Repaid)	65.92	-77.8	-45.25	12.43	-26.49	0.57
Issuance of Common Stock	-	-	-	11.98	-	-
Other Financing Activities	-27.32	-32.94	-43.91	-38.5	-28.58	-19.17
Financing Cash Flow	38.61	-110.74	-89.16	-14.09	-55.07	-18.59
Miscellaneous Cash Flow Adjustments	0	0	0	-0	-	-0
Net Cash Flow	0.06	0.5	-19.82	19.89	0.31	-0.3
Free Cash Flow	-62.95	106.68	64.86	35.71	40.41	12.93
Free Cash Flow Growth	-	64.47%	81.62%	-11.63%	212.50%	-75.59%
Free Cash Flow Margin	-11.14%	20.53%	6.73%	4.24%	3.25%	1.17%
Free Cash Flow Per Share	-6.98	11.84	7.20	4.26	5.79	1.85
Cash Interest Paid	27.32	32.94	43.91	38.5	28.58	19.17
Cash Income Tax Paid	-	0.72	1.01	1.09	-5.45	0.2
Levered Free Cash Flow	-187.35	75.12	32.62	17.37	10.59	111.08
Unlevered Free Cash Flow	-173.66	92.33	55.07	36.29	23.14	126.51
Change in Working Capital	-107	60.12	6.36	7.83	25.02	-48.39

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.