Rachana Infrastructure 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	41.03	36.29	22.62	22.08	47
Depreciation & Amortization	21.52	25.15	19.23	20.39	22.71
Other Amortization	-	0.02	0.05	0.1	0.18
Loss (Gain) From Sale of Assets	-1.16	-2.17	-0.9	0.62	-
Provision & Write-off of Bad Debts	-	1.66	3.3	-	-
Other Operating Activities	21.75	20.74	26.77	30.31	-4.39
Change in Accounts Receivable	17.25	-36.87	-44.14	53.93	208.48
Change in Inventory	13.27	0.47	5.01	-12.25	-2.5
Change in Accounts Payable	-55.35	89.15	-99.63	111.32	-205.86
Change in Other Net Operating Assets	-63.18	-19.83	-10.99	-162.99	-35.18
Operating Cash Flow	-4.86	114.6	-78.68	63.5	30.45
Operating Cash Flow Growth	-	-	-	108.53%	-
Capital Expenditures	-	-43.05	-5.94	-21.62	-
Sale of Property, Plant & Equipment	0.09	-	-	-	-
Investment in Securities	-	-	-	-	29.17
Other Investing Activities	4.21	7.19	-	-	-0.22
Investing Cash Flow	70.05	-35.65	-100.66	-21.62	28.95
Long-Term Debt Issued	-	-	-	7.85	-
Short-Term Debt Repaid	-10.94	-13.34	-60.35	-6.76	-16.65
Long-Term Debt Repaid	-41.55	-6.2	-107.28	-	-43.93
Total Debt Repaid	-52.49	-19.55	-167.63	-6.76	-60.58
Net Debt Issued (Repaid)	-52.49	-19.55	-167.63	1.09	-60.58
Issuance of Common Stock	-	-	381.38	-	-
Other Financing Activities	-22.45	-25.95	-28.33	-39.44	-0
Financing Cash Flow	-74.94	-45.49	185.42	-38.35	-60.58
Miscellaneous Cash Flow Adjustments	0	-	-	0	0
Net Cash Flow	-9.75	33.46	6.08	3.54	-1.17
Free Cash Flow	-4.86	71.55	-84.62	41.89	30.45
Free Cash Flow Growth	-	-	-	37.55%	-
Free Cash Flow Margin	-0.52%	7.82%	-13.32%	6.63%	2.93%
Free Cash Flow Per Share	-0.26	3.85	-4.56	2.66	1.93
Cash Interest Paid	22.45	17.52	18.75	27.69	12.94
Cash Income Tax Paid	12.39	9.47	6.25	10	-
Levered Free Cash Flow	-4.71	10.69	-209.32	13.84	-
Unlevered Free Cash Flow	9.32	21.64	-197.6	31.15	-
Change in Net Working Capital	43.87	-10	237.03	-6.83	-

Updated Nov 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.