INR 131.85
(1.31%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 74.65 Million | 11.89 Million | -30.74 Million | 46.97 Million | 99.92 Million | 97.2 Million |
Net Income | -10.61 Million | -44.18 Million | -55.64 Million | -49.06 Million | -13.14 Million | 9.41 Million |
Depreciation & Amortization | 45.13 Million | 40.36 Million | 44.29 Million | 56.55 Million | 62.06 Million | 79.37 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 63.99 Million | -55.03 Million | -50.41 Million | -12.97 Million | 7.02 Million | -42.79 Million |
Other non-cash items | -5.32 Million | 70.74 Million | 31.03 Million | 52.45 Million | 43.98 Million | 51.21 Million |
Investing Cash Flow | -15.78 Million | -59.25 Million | 60.11 Million | 12.62 Million | -7.19 Million | -32.65 Million |
Investments in PPE | -40.13 Million | -75.27 Million | - | -4.52 Million | -22.85 Million | -40.72 Million |
Acquisitions | 1.82 Million | - | 43.83 Million | 66 Thousand | - | - |
Investment purchases | - | - | - | - | - | -18 Thousand |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | 22.53 Million | 16.02 Million | 16.27 Million | 17.08 Million | 15.66 Million | 8.08 Million |
Financing Cash Flow | -59.3 Million | 46.17 Million | -30.59 Million | -58.05 Million | -97.66 Million | -69.08 Million |
Debt repayment | -54.21 Million | -118.39 Million | -29.28 Million | -28.35 Million | -26.22 Million | -14.13 Million |
Dividends payments | - | - | - | - | -9.04 Million | -12.36 Million |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -110.2 Million | 164.56 Million | -1.3 Million | -29.69 Million | -63.93 Million | -42.58 Million |
Accounts receivables | 2.1 Million | 43.87 Million | -37.35 Million | 22.35 Million | 89.22 Million | 13.48 Million |
Accounts payables | -26.91 Million | -17.14 Million | -2.13 Million | -125.8 Million | -11.28 Million | 68.47 Million |
Inventory | 96.55 Million | -82.97 Million | -15.22 Million | 61.95 Million | -64.5 Million | -124.49 Million |
Other working capital | -7.74 Million | 1.2 Million | 4.29 Million | 28.52 Million | -6.4 Million | -261 Thousand |
Cash at beginning of period | 24.25 Million | 3.12 Million | 4.33 Million | 2.78 Million | 7.71 Million | 12.25 Million |
Cash at end of period | 31.58 Million | 1.92 Million | 3.12 Million | 4.33 Million | 2.78 Million | 7.71 Million |
Capital Expenditure | -40.13 Million | -75.27 Million | - | -4.52 Million | -22.85 Million | -40.72 Million |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 7.32 Million | -1.19 Million | -1.21 Million | 1.55 Million | -4.93 Million | -4.53 Million |
Free Cash Flow | 34.51 Million | -63.38 Million | -30.74 Million | 42.45 Million | 77.07 Million | 56.48 Million |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 9.61 Million | -10.61 Million | -5.59 Million | -8.05 Million | -6.57 Million | 5.58 Million |
Depreciation & Amortization | - | 45.13 Million | 11.79 Million | 11.31 Million | 10.11 Million | 10.49 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | 63.99 Million | - | - | - | - |
Other non-cash items | -9.61 Million | -5.32 Million | 5.59 Million | 8.05 Million | 6.57 Million | -5.58 Million |
Investing Cash Flow | - | -15.78 Million | - | - | - | - |
Investments in PPE | - | -40.13 Million | - | - | - | - |
Acquisitions | - | 1.82 Million | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | 22.53 Million | - | - | - | - |
Financing Cash Flow | - | -59.3 Million | - | - | - | - |
Debt repayment | - | -54.21 Million | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | -110.2 Million | - | - | - | - |
Accounts receivables | - | 2.1 Million | - | - | - | - |
Accounts payables | - | -26.91 Million | - | - | - | - |
Inventory | - | 96.55 Million | - | - | - | - |
Other working capital | - | -7.74 Million | - | - | - | - |
Cash at beginning of period | - | 24.25 Million | 31.68 Million | 39.74 Million | 24.25 Million | 18.67 Million |
Cash at end of period | - | 31.58 Million | -5.59 Million | 31.68 Million | -6.57 Million | 24.25 Million |
Capital Expenditure | - | -40.13 Million | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | 7.32 Million | -37.28 Million | -8.05 Million | -30.83 Million | 5.58 Million |
Free Cash Flow | - | 34.51 Million | -5.59 Million | -8.05 Million | -6.57 Million | 5.58 Million |
CIN
EMH
AOI
NODK
CORDSCABLE
MA10