Ravi Kumar Distilleries Limited (BOM:533294)

Ravi Kumar Distilleries Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	1.2	1.32	-19.45	-22.8	-132.32	-73.38
Depreciation & Amortization	3.61	3.45	3.99	2.91	3.94	5.04
Other Operating Activities	1.52	1.67	0.88	1.75	2.06	0.11
Change in Accounts Receivable	10.62	-36.63	-33.48	-59.2	44.22	87.29
Change in Inventory	-27.03	15.49	31.07	40.53	13.12	1.48
Change in Accounts Payable	9.12	12.36	25.11	20.37	-10.34	-29.04
Change in Other Net Operating Assets	21.61	-2.05	-6.77	-70.69	51.56	6.64
Operating Cash Flow	20.65	-4.4	1.35	-87.14	-27.75	-1.87
Operating Cash Flow Growth	-48.03%	-	-	-	-	-
Capital Expenditures	-0.23	-1.83	-2.6	-0.13	-0.67	-
Other Investing Activities	-	-	-	-	9	-
Investing Cash Flow	-0.23	-1.83	-2.6	-0.13	8.33	-
Short-Term Debt Issued	-	7.93	6.71	67.24	5.5	-
Total Debt Issued	15.9	7.93	6.71	67.24	5.5	-
Short-Term Debt Repaid	-	-	-	-	-	-0.17
Total Debt Repaid	-	-	-	-	-	-0.17
Net Debt Issued (Repaid)	15.9	7.93	6.71	67.24	5.5	-0.17
Other Financing Activities	-35.67	-2.03	-5.04	18.39	15.62	-0.08
Financing Cash Flow	-19.77	5.9	1.67	85.63	21.12	-0.25
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	0.65	-0.34	0.42	-1.64	1.71	-2.11
Free Cash Flow	20.42	-6.23	-1.25	-87.27	-28.41	-1.87
Free Cash Flow Growth	-46.13%	-	-	-	-	-
Free Cash Flow Margin	6.35%	-1.61%	-0.48%	-29.69%	-27.04%	-85.00%
Free Cash Flow Per Share	0.93	-0.26	-0.05	-3.64	-1.18	-0.08
Cash Interest Paid	1.2	1.34	0.4	0.73	0.56	0.08
Levered Free Cash Flow	11.18	-15.65	-11.55	-74.04	80.34	53.12
Unlevered Free Cash Flow	11.94	-14.81	-11.3	-73.59	80.69	53.16
Change in Working Capital	14.32	-10.84	15.93	-69	98.57	66.36

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