Zodiac Energy Limited (ZODIAC.NS)
INR 536.0
(-2.32%)
INR 536.0
(-2.32%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 159.73 Million | -259.92 Million | 8.35 Million | -48.58 Million | -5.84 Million | -57.19 Million |
| Net Income | 109.72 Million | 31.89 Million | 54.6 Million | 44.16 Million | 30.01 Million | 31.01 Million |
| Depreciation & Amortization | 7.81 Million | 7.73 Million | 6.14 Million | 4.6 Million | 1.06 Million | 1.12 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | -115.84 Million | -294.88 Million | -58.98 Million | -96.41 Million | -37.69 Million | -95.23 Million |
| Other non-cash items | 158.04 Million | 233.78 Million | 102.59 Million | 5.5 Million | 102.88 Million | 88.22 Million |
| Investing Cash Flow | -50.08 Million | -33.88 Million | -39.98 Million | -17.81 Million | -10.52 Million | 5.04 Million |
| Investments in PPE | -22.23 Million | -519 Thousand | -17.38 Million | -10.08 Million | -2.15 Million | -436 Thousand |
| Acquisitions | 223 Thousand | - | 42 Thousand | 245 Thousand | - | 1 Million |
| Investment purchases | -35.02 Million | -33.36 Million | -22.64 Million | -7.98 Million | -8.37 Million | - |
| Sales/Maturities of investments | - | - | 21.24 Million | 6.24 Million | - | 4.48 Million |
| Other Investing Activities | -27.85 Million | -30.01 Million | -21.24 Million | -6.24 Million | -5.56 Million | 6.35 Million |
| Financing Cash Flow | -98.26 Million | 281.68 Million | 45.34 Million | 67.3 Million | 16.91 Million | 33.58 Million |
| Debt repayment | -11.26 Million | -281.68 Million | -45.34 Million | -67.3 Million | -16.91 Million | -33.58 Million |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | -86.99 Million | 241.53 Million | -45.03 Million | 45.49 Million | 9.52 Million | 34.29 Million |
| Accounts receivables | -318.8 Million | -188.35 Million | -76.1 Million | 17.06 Million | -77.04 Million | -70.8 Million |
| Accounts payables | 102.88 Million | -159.92 Million | 100.03 Million | 59.06 Million | 22.73 Million | 9.33 Million |
| Inventory | 26.55 Million | 125.29 Million | -107.65 Million | -73.35 Million | -45.66 Million | -18.6 Million |
| Other working capital | 176.39 Million | -71.91 Million | 24.74 Million | -99.18 Million | 62.29 Million | -15.15 Million |
| Cash at beginning of period | 4.31 Million | 34.03 Million | 25.54 Million | 1.84 Million | 1.3 Million | 25.19 Million |
| Cash at end of period | 15.71 Million | 55.7 Million | 34.03 Million | 25.54 Million | 1.84 Million | 1.3 Million |
| Capital Expenditure | -22.23 Million | -519 Thousand | -17.38 Million | -10.08 Million | -2.15 Million | -436 Thousand |
| Effect of forex changes on cash | - | -1.00 | -5.21 Million | 22.8 Million | - | -5.33 Million |
| Net cash flow / Change in cash | 11.39 Million | 21.67 Million | 8.49 Million | 23.7 Million | 540 Thousand | -23.89 Million |
| Free Cash Flow | 137.5 Million | -260.44 Million | -9.03 Million | -58.66 Million | -7.99 Million | -57.63 Million |
| Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 23.28 Million | 57.22 Million | 109.72 Million | 29.46 Million | 14.84 Million | 8.18 Million |
| Depreciation & Amortization | - | - | 7.81 Million | 1.99 Million | 1.85 Million | 1.91 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | - | - | -12.96 Million | - | - | - |
| Other non-cash items | -23.28 Million | -57.22 Million | 222.06 Million | -29.46 Million | -14.84 Million | -8.18 Million |
| Investing Cash Flow | - | - | -56.09 Million | - | - | - |
| Investments in PPE | - | - | -22.23 Million | - | - | - |
| Acquisitions | - | - | 223 Thousand | - | - | - |
| Investment purchases | - | - | -35.02 Million | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | 938 Thousand | - | - | - |
| Financing Cash Flow | - | - | -54.15 Million | - | - | - |
| Debt repayment | - | - | -54.15 Million | - | - | - |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | - | - | -86.99 Million | - | - | - |
| Accounts receivables | - | - | -318.8 Million | - | - | - |
| Accounts payables | - | - | 102.88 Million | - | - | - |
| Inventory | - | - | 26.55 Million | - | - | - |
| Other working capital | - | - | 176.39 Million | - | - | - |
| Cash at beginning of period | - | - | 55.7 Million | 52.87 Million | 38.03 Million | 55.7 Million |
| Cash at end of period | - | - | 102.12 Million | 29.46 Million | 52.87 Million | 8.18 Million |
| Capital Expenditure | - | - | -22.23 Million | - | - | - |
| Effect of forex changes on cash | - | - | - | - | - | - |
| Net cash flow / Change in cash | - | - | 46.41 Million | -23.41 Million | 14.84 Million | -47.52 Million |
| Free Cash Flow | - | - | 99.41 Million | 29.46 Million | 14.84 Million | 8.18 Million |
OYAKC
CBNK
3093
PRPRF
RXT
300730