Integra Essentia Limited (ESSENTIA.BO)
INR 2.24
(0.45%)
INR 2.24
(0.45%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | -44.71 Million | 470.02 Million | 3.05 Million | -1.44 Million | -2.88 Million | -3.73 Million |
| Net Income | 152.81 Million | 72.37 Million | 10.88 Million | -6.05 Million | -133.96 Million | -23.26 Million |
| Depreciation & Amortization | 37.16 Million | 260 Thousand | 12 Thousand | 1.8 Million | 15 Million | 15 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | -269.5 Million | 429.55 Million | -8.26 Million | 84.13 Thousand | 541 Thousand | 39.17 Thousand |
| Other non-cash items | 34.81 Million | -32.15 Million | 423 Thousand | 2.72 Million | 115.54 Million | 4.48 Million |
| Investing Cash Flow | -40.28 Million | -1.39 Billion | -43 Thousand | - | - | -23.52 Thousand |
| Investments in PPE | -14.7 Million | -400.56 Million | -78 Thousand | - | - | - |
| Acquisitions | - | - | - | - | - | - |
| Investment purchases | -158.56 Million | -199.78 Million | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | 132.98 Million | -797.03 Million | 35 Thousand | - | - | -23.52 Thousand |
| Financing Cash Flow | 49.49 Million | 978.55 Million | 816 Thousand | 1.42 Million | 2.87 Million | 3.75 Million |
| Debt repayment | -210.98 Million | -2.7 Million | -1.27 Million | -1.43 Million | -2.91 Million | -3.74 Million |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | 260.47 Million | 981.32 Million | - | - | - | - |
| Other Financing Activities | -9.02 Million | -63 Thousand | 2.08 Million | - | 5.78 Million | 7.49 Million |
| Accounts receivables | -286.89 Million | -24.5 Million | -77.99 Million | - | - | 808.00 |
| Accounts payables | 226 Million | 96.56 Million | 144.04 Million | - | 541.27 Thousand | 38.37 Thousand |
| Inventory | - | - | -650.00 | 40.65 Thousand | - | - |
| Other working capital | -208.61 Million | 357.49 Million | -74.31 Million | 43.48 Thousand | -278.00 | - |
| Cash at beginning of period | 55.64 Million | 3.87 Million | -1000.00 | 61.57 Thousand | 63 Thousand | 45.41 Thousand |
| Cash at end of period | 19.55 Million | 55.07 Million | 3.82 Million | 42.63 Thousand | 61 Thousand | 62.8 Thousand |
| Capital Expenditure | -14.7 Million | -400.56 Million | -78 Thousand | - | - | - |
| Effect of forex changes on cash | -571 Thousand | - | - | - | - | 23.52 Thousand |
| Net cash flow / Change in cash | -36.08 Million | 51.2 Million | 3.83 Million | -18.94 Thousand | -2000.00 | 17.38 Thousand |
| Free Cash Flow | -59.42 Million | 69.46 Million | 2.97 Million | -1.44 Million | -2.88 Million | -3.73 Million |
| Breakdown | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 152.81 Million | 7.09 Million | 75.27 Million | 11.83 Million | 72.37 Million | 16.86 Million |
| Depreciation & Amortization | 37.16 Million | 9.44 Million | 9.51 Million | 8.84 Million | 260 Thousand | 72 Thousand |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | -269.5 Million | - | - | - | 429.55 Million | - |
| Other non-cash items | 34.81 Million | -9.44 Million | -9.51 Million | -8.84 Million | -32.15 Million | -72 Thousand |
| Investing Cash Flow | -40.28 Million | - | - | - | -1.39 Billion | - |
| Investments in PPE | -14.7 Million | - | - | - | -400.56 Million | - |
| Acquisitions | - | - | - | - | - | - |
| Investment purchases | -158.56 Million | - | - | - | -199.78 Million | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | 132.98 Million | - | - | - | -797.03 Million | - |
| Financing Cash Flow | 49.49 Million | - | - | - | 978.55 Million | - |
| Debt repayment | -210.98 Million | - | - | - | -2.7 Million | - |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | 260.47 Million | - | - | - | 981.32 Million | - |
| Other Financing Activities | -9.02 Million | - | - | - | -63 Thousand | - |
| Accounts receivables | -286.89 Million | - | - | - | -24.5 Million | - |
| Accounts payables | 226 Million | - | - | - | 96.56 Million | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | -208.61 Million | - | - | - | 357.49 Million | - |
| Cash at beginning of period | 55.64 Million | 7.51 Million | -67.76 Million | 55.64 Million | 3.87 Million | 38.77 Million |
| Cash at end of period | 19.55 Million | 7.09 Million | 7.51 Million | 11.83 Million | 55.07 Million | 55.64 Million |
| Capital Expenditure | -14.7 Million | - | - | - | -400.56 Million | - |
| Effect of forex changes on cash | -571 Thousand | - | - | - | - | - |
| Net cash flow / Change in cash | -36.08 Million | -421 Thousand | 75.27 Million | -43.81 Million | 51.2 Million | 16.86 Million |
| Free Cash Flow | -59.42 Million | 7.09 Million | 75.27 Million | 11.83 Million | 69.46 Million | 16.86 Million |
GRR
0240
200780
0RNT
IUG
VETTF