Onward Technologies Limited (ONWARDTEC.NS)
INR 325.6
(0.7%)
INR 325.6
(0.7%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 626.49 Million | 57.46 Million | -39.29 Million | 329.62 Million | 287.65 Million | 105.78 Million |
| Net Income | 339.17 Million | 180.31 Million | 318.29 Million | 98.12 Million | 96.43 Million | 151.99 Million |
| Depreciation & Amortization | 129.74 Million | 129.81 Million | 101.05 Million | 104.44 Million | 113.28 Million | 56.59 Million |
| Deferred income taxes | - | -38.78 Million | -256.92 Million | 39.43 Million | -47.89 Million | -87.85 Million |
| Stock-based compensation | 54.25 Million | 37.68 Million | 19.81 Million | 15.32 Million | 16.44 Million | 16.67 Million |
| Change in working capital | 54.49 Million | -246.55 Million | -226.87 Million | 55.49 Million | 78.24 Million | -55.62 Million |
| Other non-cash items | 251.62 Million | -5.02 Million | 5.35 Million | 16.8 Million | 31.13 Million | 23.99 Million |
| Investing Cash Flow | -626.83 Million | 60.08 Million | -315.95 Million | -98.7 Million | -56.26 Million | -51.3 Million |
| Investments in PPE | -20.17 Million | -72 Million | -223.55 Million | -133.62 Million | -23.79 Million | -50.17 Million |
| Acquisitions | 3.72 Million | -106.61 Million | 96.9 Million | -27.62 Million | 1.43 Million | 332 Thousand |
| Investment purchases | -615.87 Million | -196.07 Million | -102.55 Million | -1 Million | -35.23 Million | -4.55 Million |
| Sales/Maturities of investments | 5.49 Million | 302.68 Million | 5.64 Million | 28.62 Million | -1.43 Million | -332 Thousand |
| Other Investing Activities | -610.52 Million | 132.09 Million | -92.4 Million | 34.92 Million | 2.77 Million | 3.41 Million |
| Financing Cash Flow | -161.21 Million | -142.13 Million | 565.71 Million | -122.63 Million | -99.53 Million | -70.26 Million |
| Debt repayment | -5.07 Million | -79.82 Million | -57.73 Million | -78.86 Million | -48.71 Million | -30.53 Million |
| Dividends payments | -66.73 Million | -65.81 Million | -52.47 Million | -24.32 Million | -23.96 Million | -15.69 Million |
| Common Stock Repurchased | - | 75.44 Million | -647.42 Million | -334 Thousand | 46.55 Million | -282 Thousand |
| Common Stock Issuance | 3.41 Million | 4.37 Million | 705.15 Million | 2.96 Million | 2.15 Million | 2.34 Million |
| Other Financing Activities | 3.41 Million | -76.31 Million | 618.19 Million | -22.07 Million | -75.56 Million | -26.09 Million |
| Accounts receivables | 88.71 Million | -299.96 Million | -244.09 Million | -5.15 Million | 30.92 Million | -22.7 Million |
| Accounts payables | 22.22 Million | 3.91 Million | 43.5 Million | 13.12 Million | 15.72 Million | -16.82 Million |
| Inventory | - | -3.91 Million | -43.5 Million | -13.12 Million | -15.72 Million | - |
| Other working capital | -56.45 Million | 53.41 Million | 17.22 Million | 60.64 Million | 47.31 Million | -16.09 Million |
| Cash at beginning of period | 480.49 Million | 495.15 Million | 284.9 Million | 177.86 Million | 43.39 Million | -96.2 Million |
| Cash at end of period | 314.68 Million | 472.65 Million | 495.15 Million | 284.9 Million | 177.86 Million | -111.14 Million |
| Capital Expenditure | -20.17 Million | -72 Million | -223.55 Million | -133.62 Million | -23.79 Million | -50.17 Million |
| Effect of forex changes on cash | 877 Thousand | 2.09 Million | -220 Thousand | -1.25 Million | 2.6 Million | 847 Thousand |
| Net cash flow / Change in cash | -165.8 Million | -22.5 Million | 210.24 Million | 107.04 Million | 134.47 Million | -14.93 Million |
| Free Cash Flow | 606.32 Million | -14.54 Million | -262.84 Million | 196 Million | 263.86 Million | 55.61 Million |
| Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 70.87 Million | 339.17 Million | 66.81 Million | 67.85 Million | 95.69 Million | 108.8 Million |
| Depreciation & Amortization | - | 129.74 Million | - | 33.06 Million | 32.83 Million | 32.62 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | 54.25 Million | 54.25 Million | - | - | - |
| Change in working capital | - | 54.49 Million | - | - | - | - |
| Other non-cash items | -70.87 Million | 251.62 Million | -121.06 Million | -67.85 Million | -95.69 Million | -108.8 Million |
| Investing Cash Flow | - | -626.83 Million | - | - | - | - |
| Investments in PPE | - | -20.17 Million | - | - | - | - |
| Acquisitions | - | 3.72 Million | - | - | - | - |
| Investment purchases | - | -615.87 Million | - | - | - | - |
| Sales/Maturities of investments | - | 5.49 Million | - | - | - | - |
| Other Investing Activities | - | -610.52 Million | - | - | - | - |
| Financing Cash Flow | - | -161.21 Million | - | - | - | - |
| Debt repayment | - | -5.07 Million | - | - | - | - |
| Dividends payments | - | -66.73 Million | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | 3.41 Million | - | - | - | - |
| Other Financing Activities | - | 3.41 Million | - | - | - | - |
| Accounts receivables | - | 88.71 Million | - | - | - | - |
| Accounts payables | - | 22.22 Million | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | - | -56.45 Million | - | - | - | - |
| Cash at beginning of period | - | 480.49 Million | - | 234.36 Million | 168.68 Million | 480.49 Million |
| Cash at end of period | - | 314.68 Million | - | 300.49 Million | 234.36 Million | 545.74 Million |
| Capital Expenditure | - | -20.17 Million | - | - | - | - |
| Effect of forex changes on cash | - | 877 Thousand | - | - | - | - |
| Net cash flow / Change in cash | - | -165.8 Million | - | 66.13 Million | 65.67 Million | 65.24 Million |
| Free Cash Flow | - | 606.32 Million | - | 66.13 Million | 65.67 Million | 65.24 Million |
LYPSAGEMS
POCI
JAMF
CWAN
6914
JWEL