Rajeshwari Cans 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	21.68	19.17	13.26	10.65	3.8	2.16
Depreciation & Amortization	17.74	14.7	6.37	6.13	6.98	7.27
Loss (Gain) From Sale of Assets	-1.27	-	-	0.04	-	-
Other Operating Activities	10.32	8.81	4.35	5.41	4.96	5.89
Change in Accounts Receivable	-29	-12.52	-30.85	12.01	-0.76	5.69
Change in Inventory	-10.31	-5.98	20.03	-4.34	-26.93	-18.58
Change in Accounts Payable	6.27	-5.77	20.92	4.73	-7.07	12.68
Change in Other Net Operating Assets	15.99	40.91	-10.26	-1.18	0.73	-5.07
Operating Cash Flow	31.44	59.33	23.82	33.44	-18.29	10.03
Operating Cash Flow Growth	-38.96%	149.09%	-28.79%	-	-	74.29%
Capital Expenditures	-38.17	-87.87	-16.48	-37.37	-2.6	-19.37
Sale of Property, Plant & Equipment	18	-	-	0.37	-	-
Other Investing Activities	14.62	14.62	-	0	0	-
Investing Cash Flow	-5.54	-73.24	-16.48	-37	-2.6	-19.37
Long-Term Debt Issued	-	18.52	-	5.22	-	1.45
Total Debt Issued	-19.94	18.52	-	5.22	-	1.45
Long-Term Debt Repaid	-	-	-3.56	-	-8.24	-
Net Debt Issued (Repaid)	-19.94	18.52	-3.56	5.22	-8.24	1.45
Issuance of Common Stock	52.46	52.46	-	-	36.3	13.6
Common Dividends Paid	-	-	-	-	-1.31	-
Other Financing Activities	-59.85	-58.01	-3.42	-5.37	-5	-5.89
Financing Cash Flow	-27.33	12.98	-6.98	-0.15	21.75	9.16
Net Cash Flow	-1.44	-0.94	0.36	-3.71	0.86	-0.18
Free Cash Flow	-6.73	-28.54	7.33	-3.92	-20.89	-9.34
Free Cash Flow Margin	-1.57%	-7.09%	2.12%	-1.20%	-8.30%	-4.73%
Free Cash Flow Per Share	-0.64	-2.72	0.70	-0.37	-2.06	-1.15
Cash Interest Paid	7.89	6.05	3.42	5.37	5	5.89
Cash Income Tax Paid	6.25	6.16	4.39	4.48	1.49	0.9
Levered Free Cash Flow	-25.37	-79.05	11.65	10.4	-37.61	-15.97
Unlevered Free Cash Flow	-20.44	-75.27	13.79	13.32	-34.48	-12.29
Change in Working Capital	-17.04	16.64	-0.16	11.22	-34.03	-5.29

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