TAKE Solutions Limited (TAKE.NS)
INR 16.9
(0.3%)
INR 16.9
(0.3%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 59.67 Million | 200.15 Million | 296.17 Million | 1.35 Billion | 2.11 Billion | 1.03 Billion |
| Net Income | -1.19 Billion | -986.73 Million | -7.71 Billion | -4.35 Billion | -129.17 Million | 2.15 Billion |
| Depreciation & Amortization | 78.75 Million | 168.4 Million | 958.89 Million | 1.15 Billion | 1.66 Billion | 1.53 Billion |
| Deferred income taxes | - | 978.48 Million | 6.73 Billion | 2.43 Billion | -532.27 Million | -110.07 Million |
| Stock-based compensation | - | 50 Thousand | 3.82 Million | 15.72 Million | 31.93 Million | 40.56 Million |
| Change in working capital | 48.45 Million | -26.41 Million | -29.43 Million | 1.74 Billion | 671.52 Million | -2.79 Billion |
| Other non-cash items | 1.17 Billion | 66.37 Million | 342.01 Million | 365.33 Million | 400.15 Million | 209.8 Million |
| Investing Cash Flow | -74.62 Million | -21.25 Million | -306.41 Million | -569.89 Million | -2.35 Billion | -4.84 Billion |
| Investments in PPE | -79.16 Million | -323.97 Million | -312.12 Million | -31.55 Million | -1.82 Billion | -1.92 Billion |
| Acquisitions | 1.07 Million | 296.96 Million | 40 Thousand | -559.65 Million | -748.78 Million | -3.5 Billion |
| Investment purchases | - | -680 Thousand | -1.73 Million | -30 Thousand | -225.8 Million | -502.63 Million |
| Sales/Maturities of investments | 3.47 Million | 296.96 Million | 1.69 Million | 30 Thousand | 225.8 Million | 502.63 Million |
| Other Investing Activities | 4.54 Million | -290.52 Million | 5.71 Million | 21.31 Million | 216.9 Million | 584.67 Million |
| Financing Cash Flow | -83.86 Million | -357.2 Million | -545.1 Million | -839.46 Million | 205.38 Million | 999.09 Million |
| Debt repayment | -53 Million | -252.52 Million | -80.88 Million | -406.79 Million | -792.59 Million | -116.32 Million |
| Dividends payments | -730 Thousand | -680 Thousand | -70 Thousand | - | -71.14 Million | -282.82 Million |
| Common Stock Repurchased | - | - | - | - | -792.59 Million | - |
| Common Stock Issuance | - | - | - | - | 6.48 Million | 18.44 Million |
| Other Financing Activities | -33.49 Million | -104 Million | -464.15 Million | -432.67 Million | 1.85 Billion | 1.37 Billion |
| Accounts receivables | 172.14 Million | 246.09 Million | -127.66 Million | 1.76 Billion | - | - |
| Accounts payables | -61.9 Million | -272.49 Million | 920.58 Million | -21.12 Million | 1.73 Billion | - |
| Inventory | -200 Thousand | -1.27 Million | - | -1.76 Billion | - | - |
| Other working capital | -61.59 Million | -19 Thousand | -822.35 Million | 1.76 Billion | -1.06 Billion | -2.79 Billion |
| Cash at beginning of period | 111.37 Million | 289.97 Million | 389.74 Million | 451.32 Million | 467.65 Million | 3.17 Billion |
| Cash at end of period | 9.48 Million | 107.23 Million | 289.97 Million | 389.74 Million | 451.32 Million | 467.65 Million |
| Capital Expenditure | -79.16 Million | -323.97 Million | -312.12 Million | -31.55 Million | -1.82 Billion | -1.92 Billion |
| Effect of forex changes on cash | 30 Thousand | -4.43 Million | 2.1 Million | -4.62 Million | 23.74 Million | 108.42 Million |
| Net cash flow / Change in cash | -101.89 Million | -182.73 Million | -99.77 Million | -61.58 Million | -16.33 Million | -2.7 Billion |
| Free Cash Flow | -19.49 Million | -123.81 Million | -15.95 Million | 1.32 Billion | 286.44 Million | -888.79 Million |
| Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -1.1 Billion | -1.19 Billion | -21.36 Million | -15.49 Million | -53.21 Million | -557.84 Million |
| Depreciation & Amortization | - | 78.75 Million | 18.56 Million | 44.48 Million | 22.75 Million | 42.95 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | - | 48.45 Million | - | - | - | - |
| Other non-cash items | 1.1 Billion | 1.17 Billion | 21.36 Million | 15.49 Million | 53.21 Million | 557.84 Million |
| Investing Cash Flow | - | -74.62 Million | - | -69.23 Million | - | - |
| Investments in PPE | - | -79.16 Million | - | -69.82 Million | - | - |
| Acquisitions | - | 1.07 Million | - | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | 3.47 Million | - | - | - | - |
| Other Investing Activities | - | 4.54 Million | - | 590 Thousand | - | - |
| Financing Cash Flow | - | -83.86 Million | - | -58.07 Million | - | - |
| Debt repayment | - | -53 Million | - | - | - | - |
| Dividends payments | - | -730 Thousand | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | - | -33.49 Million | - | -57.93 Million | - | - |
| Accounts receivables | - | 172.14 Million | - | - | - | - |
| Accounts payables | - | -61.9 Million | - | - | - | - |
| Inventory | - | -200 Thousand | - | - | - | - |
| Other working capital | - | -61.59 Million | - | - | - | - |
| Cash at beginning of period | - | 111.37 Million | 11.41 Million | 4.36 Million | 111.37 Million | 25.46 Million |
| Cash at end of period | - | 9.48 Million | 48.53 Million | 7.05 Million | 156.87 Million | 111.37 Million |
| Capital Expenditure | - | -79.16 Million | - | -69.82 Million | - | - |
| Effect of forex changes on cash | - | 30 Thousand | - | 107.23 Million | - | - |
| Net cash flow / Change in cash | - | -101.89 Million | 37.12 Million | 2.69 Million | 45.5 Million | 85.91 Million |
| Free Cash Flow | - | -19.49 Million | 37.12 Million | -42.7 Million | 45.5 Million | 85.91 Million |
BLUEDART
PICCASUG
CLRSF
SAHYADRI
WFG
MDBIF