INR 15.05
(-0.33%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -5.43 Million | -3.95 Million | 40.89 Million | -11.59 Million | -8.68 Million | -5.41 Million |
Net Income | 4.98 Million | 3.06 Million | 3.6 Million | 4.26 Million | 1.1 Million | 227.45 Thousand |
Depreciation & Amortization | 622 Thousand | 605 Thousand | 418 Thousand | 209.91 Thousand | 338.24 Thousand | 282.48 Thousand |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -748 Thousand | 7.3 Million | 49.51 Million | -4.6 Million | 2.53 Million | 23.14 Thousand |
Other non-cash items | 13.73 Million | -14.93 Million | -12.64 Million | -11.46 Million | -12.65 Million | -5.94 Million |
Investing Cash Flow | -4.67 Million | 13.02 Million | -40.13 Million | 14.45 Million | 5.61 Million | 9.36 Million |
Investments in PPE | -2.59 Million | -832 Thousand | -455 Thousand | -484.74 Thousand | -285.9 Thousand | -297.89 Thousand |
Acquisitions | - | - | - | - | - | - |
Investment purchases | -39.01 Million | - | -32.14 Million | -2.55 Million | -89.57 Thousand | -5.49 Million |
Sales/Maturities of investments | 36.93 Million | 16.32 Million | - | - | - | - |
Other Investing Activities | 1000.00 | -2.46 Million | -7.52 Million | 17.48 Million | 5.99 Million | 15.15 Million |
Financing Cash Flow | 832 Thousand | -446 Thousand | 108 Thousand | -2.63 Million | -19.45 Thousand | -203.32 Thousand |
Debt repayment | -832 Thousand | -446 Thousand | -108 Thousand | -2.63 Million | -1.59 Million | -1.43 Million |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | -19.45 Thousand | -203.32 Thousand |
Common Stock Issuance | - | - | - | - | - | -203.32 Thousand |
Other Financing Activities | - | 1000.00 | 216 Thousand | - | 1.59 Million | 1.63 Million |
Accounts receivables | -6.24 Million | -8.07 Million | 59 Million | -1.18 Million | 1.34 Million | -1.56 Million |
Accounts payables | -16.52 Million | 3.74 Million | 210 Thousand | 787.83 Thousand | -1.08 Million | 23.91 Thousand |
Inventory | - | -446 Thousand | 108 Thousand | -4.17 Million | 1.59 Million | 1.43 Million |
Other working capital | 22.02 Million | 12.07 Million | -9.8 Million | -35.65 Thousand | 684.93 Thousand | 132.55 Thousand |
Cash at beginning of period | 16.34 Million | 7.27 Million | 6.51 Million | 3.66 Million | 6.74 Million | 2.99 Million |
Cash at end of period | 23.04 Million | 16.34 Million | 7.27 Million | 6.51 Million | 3.66 Million | 6.74 Million |
Capital Expenditure | -2.59 Million | -832 Thousand | -455 Thousand | -484.74 Thousand | -285.9 Thousand | -297.89 Thousand |
Effect of forex changes on cash | - | 446 Thousand | -109 Thousand | 2.63 Million | - | 1.00 |
Net cash flow / Change in cash | 6.69 Million | 9.06 Million | 761 Thousand | 2.85 Million | -3.08 Million | 3.74 Million |
Free Cash Flow | -8.02 Million | -4.79 Million | 40.43 Million | -12.08 Million | -8.96 Million | -5.71 Million |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 492 Thousand | -1.72 Million | 4.98 Million | 1.4 Million | 4.57 Million | 719 Thousand |
Depreciation & Amortization | - | - | 622 Thousand | 127 Thousand | 121 Thousand | 105 Thousand |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | -748 Thousand | - | - | - |
Other non-cash items | -492 Thousand | 1.72 Million | 13.73 Million | -1.4 Million | -4.57 Million | -719 Thousand |
Investing Cash Flow | - | - | -4.67 Million | - | - | - |
Investments in PPE | - | - | -2.59 Million | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | -39.01 Million | - | - | - |
Sales/Maturities of investments | - | - | 36.93 Million | - | - | - |
Other Investing Activities | - | - | 1000.00 | - | - | - |
Financing Cash Flow | - | - | 832 Thousand | - | - | - |
Debt repayment | - | - | -832 Thousand | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | - | - | -6.24 Million | - | - | - |
Accounts payables | - | - | -16.52 Million | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | 22.02 Million | - | - | - |
Cash at beginning of period | - | - | 16.34 Million | 9.7 Million | 5.12 Million | 16.34 Million |
Cash at end of period | - | - | 23.04 Million | 9.95 Million | 9.7 Million | 719 Thousand |
Capital Expenditure | - | - | -2.59 Million | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | 6.69 Million | 254 Thousand | 4.57 Million | -15.62 Million |
Free Cash Flow | - | - | -8.02 Million | 254 Thousand | 4.57 Million | 719 Thousand |
ONVC
ATBPF
NXGPF
KGSPY
USB-PA
CDSL