Rajshree Sugars & Chemicals Ltd
NSE:RAJSREESUG
Cash Flow Statement
Cash Flow Statement
Rajshree Sugars & Chemicals Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
(704)
|
(717)
|
(158)
|
(48)
|
(26)
|
102
|
207
|
576
|
211
|
120
|
111
|
(269)
|
|
| Depreciation & Amortization |
248
|
249
|
243
|
241
|
241
|
242
|
242
|
238
|
237
|
235
|
235
|
236
|
|
| Other Non-Cash Items |
562
|
590
|
263
|
70
|
207
|
147
|
102
|
143
|
206
|
105
|
102
|
172
|
|
| Cash Taxes Paid |
(1)
|
1
|
5
|
(13)
|
(17)
|
(1)
|
4
|
12
|
(8)
|
(12)
|
4
|
2
|
|
| Change in Working Capital |
352
|
(82)
|
(169)
|
(11)
|
(184)
|
(187)
|
(396)
|
(758)
|
(267)
|
(26)
|
382
|
286
|
|
| Cash from Operating Activities |
458
N/A
|
40
-91%
|
179
+348%
|
252
+41%
|
238
-6%
|
304
+28%
|
155
-49%
|
199
+28%
|
386
+94%
|
434
+13%
|
829
+91%
|
425
-49%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(76)
|
(9)
|
(13)
|
(10)
|
(6)
|
(16)
|
(40)
|
(47)
|
(42)
|
(45)
|
(45)
|
(36)
|
|
| Other Items |
1
|
(75)
|
203
|
202
|
83
|
182
|
508
|
411
|
9
|
8
|
221
|
0
|
|
| Cash from Investing Activities |
(76)
N/A
|
(83)
-10%
|
189
N/A
|
192
+1%
|
77
-60%
|
166
+116%
|
467
+182%
|
364
-22%
|
(32)
N/A
|
(37)
-14%
|
176
N/A
|
185
+5%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Debt |
(382)
|
46
|
(179)
|
(168)
|
(154)
|
(286)
|
(487)
|
(405)
|
(189)
|
(228)
|
(882)
|
(454)
|
|
| Other |
26
|
(8)
|
(219)
|
(264)
|
(156)
|
(183)
|
(142)
|
(169)
|
(133)
|
(96)
|
(160)
|
(164)
|
|
| Cash from Financing Activities |
(356)
N/A
|
38
N/A
|
(398)
N/A
|
(432)
-9%
|
(310)
+28%
|
(469)
-51%
|
(629)
-34%
|
(574)
+9%
|
(322)
+44%
|
(324)
0%
|
(1 041)
-222%
|
(619)
+41%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
26
N/A
|
(5)
N/A
|
(30)
-452%
|
12
N/A
|
4
-62%
|
1
-75%
|
(6)
N/A
|
(11)
-78%
|
31
N/A
|
74
+139%
|
(36)
N/A
|
(9)
+75%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
382
N/A
|
31
-92%
|
165
+430%
|
241
+46%
|
231
-4%
|
289
+25%
|
115
-60%
|
152
+32%
|
344
+126%
|
390
+13%
|
784
+101%
|
389
-50%
|
|