INR 89.0
(-1.87%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -42.92 Million | -183.22 Million | -30.58 Million | -132.92 Million | -146.68 Million | -138.25 Million |
Net Income | -34.22 Million | -4.48 Million | -16.63 Million | 34.2 Million | -46.07 Million | -112.48 Million |
Depreciation & Amortization | 16.56 Million | 10.62 Million | 6.26 Million | 7.13 Million | 7.56 Million | 7.01 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -20.12 Million | -209.85 Million | -47.78 Million | -191.74 Million | -102.05 Million | -32.96 Million |
Other non-cash items | 34.87 Million | 20.48 Million | 27.56 Million | 17.47 Million | -6.12 Million | 175.03 Thousand |
Investing Cash Flow | -39.69 Million | -249.27 Million | -44.56 Million | -28.88 Million | 36.43 Million | 147.05 Million |
Investments in PPE | -3.1 Million | -16.09 Million | -1.4 Million | -1.14 Million | -18.44 Million | -1.68 Million |
Acquisitions | 17 Thousand | - | 61.37 Million | 27.86 Million | -46.78 Million | 288.65 Thousand |
Investment purchases | -36.6 Million | -241.83 Million | -63.66 Million | -28.43 Million | -420 Thousand | -288.65 Thousand |
Sales/Maturities of investments | - | - | 2.29 Million | 572.51 Thousand | 47.2 Million | 132.58 Million |
Other Investing Activities | 5.06 Million | 8.65 Million | -43.15 Million | -27.73 Million | 54.88 Million | 16.14 Million |
Financing Cash Flow | 86.62 Million | 433.33 Million | 74.44 Million | 132.78 Million | 111.5 Million | -3.58 Million |
Debt repayment | -86.62 Million | -234.41 Million | -36.06 Million | -157.73 Million | -120.94 Million | -3.37 Million |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | 240 Million | 80 Million | - | - | 681.5 Thousand |
Other Financing Activities | 26.33 Million | 427.75 Million | 30.5 Million | 290.51 Million | 232.44 Million | -889.32 Thousand |
Accounts receivables | 24.61 Million | -157.96 Million | 33.88 Million | -116.49 Million | -40.17 Million | -13.9 Million |
Accounts payables | -2.05 Million | -3.43 Million | -12.44 Million | -9.37 Million | 21.27 Million | -23.52 Million |
Inventory | -29.44 Million | -79 Million | -69.79 Million | -30.34 Million | -75.95 Million | 15.56 Million |
Other working capital | -13.23 Million | 30.55 Million | 573.83 Thousand | -35.53 Million | -7.2 Million | -11.09 Million |
Cash at beginning of period | 4.67 Million | 2.77 Million | 8.5 Million | 39.64 Million | 37.18 Million | 30.8 Million |
Cash at end of period | 524.95 Million | 4.67 Million | 4.32 Million | 8.5 Million | 39.64 Million | 37.19 Million |
Capital Expenditure | -3.1 Million | -16.09 Million | -1.4 Million | -1.14 Million | -18.44 Million | -1.68 Million |
Effect of forex changes on cash | 121 Thousand | 1.06 Million | -3.47 Million | -2.11 Million | 1.19 Million | 1.16 Million |
Net cash flow / Change in cash | 520.27 Million | 1.89 Million | -4.17 Million | -31.13 Million | 2.45 Million | 6.38 Million |
Free Cash Flow | -46.03 Million | -199.32 Million | -31.99 Million | -134.07 Million | -165.12 Million | -139.93 Million |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -13.93 Million | -6.33 Million | -34.22 Million | -22.72 Million | 2.66 Million | -7.82 Million |
Depreciation & Amortization | - | - | 16.56 Million | 4.52 Million | 4 Million | 4.24 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | -20.12 Million | - | - | - |
Other non-cash items | 13.93 Million | 6.33 Million | 34.87 Million | 22.72 Million | -2.66 Million | 7.82 Million |
Investing Cash Flow | - | - | -39.69 Million | - | - | - |
Investments in PPE | - | - | -3.1 Million | - | - | - |
Acquisitions | - | - | 17 Thousand | - | - | - |
Investment purchases | - | - | -36.6 Million | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | 5.06 Million | - | - | - |
Financing Cash Flow | - | - | 86.62 Million | - | - | - |
Debt repayment | - | - | -86.62 Million | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | 26.33 Million | - | - | - |
Accounts receivables | - | - | 24.61 Million | - | - | - |
Accounts payables | - | - | -2.05 Million | - | - | - |
Inventory | - | - | -29.44 Million | - | - | - |
Other working capital | - | - | -13.23 Million | - | - | - |
Cash at beginning of period | - | - | 4.67 Million | 13.33 Million | 5.32 Million | 4.67 Million |
Cash at end of period | - | - | 524.95 Million | 22.37 Million | 13.33 Million | 13.17 Million |
Capital Expenditure | - | - | -3.1 Million | - | - | - |
Effect of forex changes on cash | - | - | 121 Thousand | - | - | - |
Net cash flow / Change in cash | - | - | 520.27 Million | 9.04 Million | 8.01 Million | 8.49 Million |
Free Cash Flow | - | - | -46.03 Million | 9.04 Million | 8.01 Million | 8.49 Million |
FONU
003022
4527
300813
002694
300142