INR 11.97
(4.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 684.5 Million | 3.58 Billion | 2.54 Billion | 2.47 Billion | 1.07 Billion | 2.25 Billion |
Net Income | -439.2 Million | -4.45 Billion | -1.15 Billion | -885.41 Million | -2.53 Billion | -1.28 Billion |
Depreciation & Amortization | 327.7 Million | 294.39 Million | 246.73 Million | 233.56 Million | 259.16 Million | 228.19 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 893 Million | 7.36 Billion | 2.49 Billion | 2.16 Billion | 987.02 Million | 1.82 Billion |
Other non-cash items | -250.71 Million | 383.83 Million | 954.34 Million | 965.83 Million | 2.35 Billion | 1.48 Billion |
Investing Cash Flow | 65.02 Million | 595.03 Million | -1.39 Billion | 41.3 Million | 119.69 Million | 418.99 Million |
Investments in PPE | -4.67 Million | -11.94 Million | -1.37 Billion | -101.4 Million | -45.6 Million | -158.81 Million |
Acquisitions | 23.58 Million | 425.39 Million | 3000.00 | 26.16 Million | 179.12 Million | -128.41 Million |
Investment purchases | - | -99.84 Million | -48.59 Million | -31.39 Million | -177.83 Million | 158.81 Million |
Sales/Maturities of investments | 46.11 Million | 230.4 Million | 33.51 Million | 85 Thousand | 118.28 Million | 246.37 Million |
Other Investing Activities | 109.59 Million | 51.02 Million | -15.09 Thousand | 147.86 Million | 45.72 Million | 301.04 Million |
Financing Cash Flow | -729.98 Million | -4 Billion | -1.16 Billion | -2.44 Billion | -1.22 Billion | -2.63 Billion |
Debt repayment | -682.38 Million | -671.72 Million | -868.69 Million | -1.03 Billion | -1.06 Billion | -1.02 Billion |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | -47.6 Million | - | - | - | - | - |
Common Stock Issuance | -47.6 Million | 90.17 Million | - | - | - | - |
Other Financing Activities | -433.02 Million | -3.33 Billion | -296.32 Million | -1.41 Billion | -158.76 Million | -1.61 Billion |
Accounts receivables | 832.34 Million | -1.92 Billion | -421.95 Thousand | 10.81 Thousand | 567.76 Thousand | 3.27 Billion |
Accounts payables | -2.73 Billion | 1.92 Billion | -958.06 Million | -1.75 Billion | 2.03 Billion | -9.86 Billion |
Inventory | 2.71 Billion | 8.41 Billion | 3.71 Billion | 2.61 Billion | -685.36 Million | 962.19 Million |
Other working capital | 83.89 Million | -1.05 Billion | -262.06 Million | 1.29 Billion | -362.71 Million | 7.45 Billion |
Cash at beginning of period | 472.25 Million | 172.66 Million | 187.63 Million | 114.53 Million | 200.96 Million | 161.22 Million |
Cash at end of period | 384.1 Million | 351.38 Million | 172.66 Million | 187.63 Million | 114.53 Million | 200.96 Million |
Capital Expenditure | -4.67 Million | -11.94 Million | -1.37 Billion | -101.4 Million | -45.6 Million | -158.81 Million |
Effect of forex changes on cash | - | - | 14.95 Million | -73.01 Million | 32.82 Million | 1000.00 |
Net cash flow / Change in cash | -88.14 Million | 178.72 Million | -14.96 Million | 73.09 Million | -86.42 Million | 39.73 Million |
Free Cash Flow | 679.83 Million | 3.57 Billion | 1.16 Billion | 2.37 Billion | 1.02 Billion | 2.09 Billion |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -45 Million | -309.04 Million | -439.2 Million | 263.2 Million | -283.6 Million | -109.5 Million |
Depreciation & Amortization | - | - | 327.7 Million | - | - | 64.3 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | 893 Million | - | - | - |
Other non-cash items | 45 Million | 309.04 Million | -250.71 Million | -263.2 Million | 283.6 Million | 109.5 Million |
Investing Cash Flow | - | - | 65.02 Million | - | - | - |
Investments in PPE | - | - | -4.67 Million | - | - | - |
Acquisitions | - | - | 23.58 Million | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | 46.11 Million | - | - | - |
Other Investing Activities | - | - | 109.59 Million | - | - | - |
Financing Cash Flow | - | - | -729.98 Million | - | - | - |
Debt repayment | - | - | -682.38 Million | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | -47.6 Million | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | -433.02 Million | - | - | - |
Accounts receivables | - | - | 832.34 Million | - | - | - |
Accounts payables | - | - | -2.73 Billion | - | - | - |
Inventory | - | - | 2.71 Billion | - | - | - |
Other working capital | - | - | 83.89 Million | - | - | - |
Cash at beginning of period | - | - | 472.25 Million | - | - | - |
Cash at end of period | - | - | 384.1 Million | - | - | 128.6 Million |
Capital Expenditure | - | - | -4.67 Million | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | -88.14 Million | - | - | 128.6 Million |
Free Cash Flow | - | - | 679.83 Million | - | - | 128.6 Million |
MPGPY
300479
IBEX
0RU5
BWEFF
600117