Nilachal Refractories Limited (BOM:502294)

Nilachal Refractories Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-220.18	-64.97	-17.95	-16.6	-25.52
Depreciation & Amortization	5.43	5.65	6.52	6.85	6.93
Loss (Gain) From Sale of Assets	9.39	-0.82	-0.25	-	-
Asset Writedown & Restructuring Costs	193.39	-	-	-	-
Other Operating Activities	1.25	56.6	-1.17	3.6	6.92
Change in Accounts Receivable	2.09	29.47	-5.18	-6.38	3.25
Change in Inventory	2.64	5.66	7.22	5.5	5.98
Change in Accounts Payable	-7.11	-13.04	1.84	3.27	3.28
Change in Other Net Operating Assets	1.58	-21.89	5.96	7.02	-1.45
Operating Cash Flow	-11.52	-3.35	-3.01	3.27	-0.6
Capital Expenditures	-2.25	-0	-0.01	-0.06	-0.08
Sale of Property, Plant & Equipment	18	0.85	0.3	-	-
Investment in Securities	-0.06	0.04	-	-	-
Other Investing Activities	0.19	0.16	0.08	0.12	0.18
Investing Cash Flow	15.88	1.04	0.37	0.06	0.09
Short-Term Debt Issued	-	5.6	1.3	-	2.7
Total Debt Issued	-	5.6	1.3	-	2.7
Short-Term Debt Repaid	-1.83	-	-	-2.15	-
Total Debt Repaid	-1.83	-	-	-2.15	-
Net Debt Issued (Repaid)	-1.83	5.6	1.3	-2.15	2.7
Other Financing Activities	-2.24	-3.85	-	-	-2.7
Financing Cash Flow	-4.07	1.75	1.3	-2.15	-0
Net Cash Flow	0.29	-0.56	-1.34	1.18	-0.51
Free Cash Flow	-13.77	-3.35	-3.02	3.21	-0.68
Free Cash Flow Margin	-129.31%	-25.93%	-28.54%	16.20%	-3.81%
Free Cash Flow Per Share	-0.68	-0.17	-0.15	0.16	-0.03
Cash Interest Paid	-	3.85	-	-	2.7
Cash Income Tax Paid	-	0.07	-0	-0.02	-0.09
Levered Free Cash Flow	-136.78	-12.02	4.26	7.74	4.59
Unlevered Free Cash Flow	-135.38	-9.61	4.26	7.74	6.29
Change in Net Working Capital	1.81	-1.08	-9.85	-9.22	-11.1

Source: S&P Global Market Intelligence. Standard template. Financial Sources.