RDB Rasayans Ltd
BSE:533608
Cash Flow Statement
Cash Flow Statement
RDB Rasayans Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
176
|
244
|
268
|
269
|
276
|
346
|
327
|
269
|
323
|
345
|
359
|
|
| Depreciation & Amortization |
12
|
12
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
12
|
12
|
|
| Other Non-Cash Items |
(85)
|
(90)
|
(88)
|
(97)
|
(114)
|
(128)
|
(142)
|
(144)
|
(168)
|
(208)
|
(216)
|
|
| Cash Taxes Paid |
37
|
0
|
51
|
50
|
70
|
70
|
75
|
102
|
94
|
99
|
107
|
|
| Cash Interest Paid |
13
|
7
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
1
|
|
| Change in Working Capital |
(80)
|
(125)
|
(217)
|
(383)
|
(237)
|
(108)
|
252
|
(234)
|
(927)
|
(391)
|
(270)
|
|
| Cash from Operating Activities |
23
N/A
|
41
+78%
|
(26)
N/A
|
(199)
-663%
|
(62)
+69%
|
123
N/A
|
450
+266%
|
(96)
N/A
|
(759)
-690%
|
(242)
+68%
|
(115)
+52%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(13)
|
(12)
|
(17)
|
(14)
|
(12)
|
(8)
|
(4)
|
(6)
|
(10)
|
(7)
|
(7)
|
|
| Other Items |
97
|
119
|
45
|
221
|
68
|
(111)
|
(389)
|
72
|
748
|
223
|
128
|
|
| Cash from Investing Activities |
84
N/A
|
107
+27%
|
28
-74%
|
208
+645%
|
56
-73%
|
(120)
N/A
|
(393)
-229%
|
66
N/A
|
738
+1 019%
|
216
-71%
|
121
-44%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Debt |
(94)
|
(93)
|
66
|
(4)
|
(52)
|
(8)
|
(46)
|
0
|
8
|
14
|
(3)
|
|
| Other |
(13)
|
(7)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
(107)
N/A
|
(100)
+6%
|
63
N/A
|
(7)
N/A
|
(55)
-657%
|
(10)
+82%
|
(47)
-382%
|
(1)
+99%
|
7
N/A
|
12
+79%
|
(4)
N/A
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
0
N/A
|
48
+105 358%
|
65
+36%
|
1
-98%
|
(62)
N/A
|
(6)
+90%
|
10
N/A
|
(31)
N/A
|
(14)
+55%
|
(13)
+6%
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
10
N/A
|
29
+196%
|
(43)
N/A
|
(213)
-394%
|
(75)
+65%
|
115
N/A
|
446
+288%
|
(103)
N/A
|
(769)
-650%
|
(249)
+68%
|
(122)
+51%
|
|