N.D. Metal Industries Limited (BOM:512024)

N.D. Metal Industries Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Net Income	1.93	1.28	1.85	-0.18	-2.94	-4.36
Depreciation & Amortization	1.43	1.43	1.43	1.52	2.35	5.15
Loss (Gain) on Equity Investments	-	-	-	-	-	-0.05
Other Operating Activities	0.47	0.63	0.31	0.32	-0.53	-0.35
Change in Accounts Receivable	10.89	10.07	0.43	58.74	16.38	13.04
Change in Inventory	0.03	-0.2	0.21	1.39	12.91	12.57
Change in Accounts Payable	-0.07	-0.11	0.05	7.15	-5.71	-26.7
Change in Other Net Operating Assets	-13.35	-13.16	17.61	-45.52	-1.72	-3.63
Operating Cash Flow	1.32	-0.05	21.89	23.42	20.74	-4.33
Operating Cash Flow Growth	-	-	-6.53%	12.94%	-	-
Capital Expenditures	-	-0.01	-	-	-0.07	-
Sale of Property, Plant & Equipment	-	-	-	1.06	-	-
Investment in Securities	-	-	-	-	-	-2.57
Other Investing Activities	-	-	-	-	-	-0
Investing Cash Flow	-	-0.01	-	1.06	-0.07	-2.57
Total Debt Issued	-1.21	-	-	-	-	-
Long-Term Debt Repaid	-	-	-22	-24.97	-20.03	-
Total Debt Repaid	-	-	-22	-24.97	-20.03	-
Net Debt Issued (Repaid)	-1.21	-	-22	-24.97	-20.03	-
Financing Cash Flow	-1.21	-	-22	-24.97	-20.03	-
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0
Net Cash Flow	0.11	-0.07	-0.11	-0.5	0.64	-6.9
Free Cash Flow	1.32	-0.07	21.89	23.42	20.67	-4.33
Free Cash Flow Growth	-	-	-6.53%	13.30%	-	-
Free Cash Flow Margin	307.21%	-11.26%	8721.12%	1062.61%	99.96%	-6.25%
Free Cash Flow Per Share	0.53	-0.03	8.83	9.44	8.30	-1.75
Levered Free Cash Flow	22.83	-12.44	5.52	-51.82	20.09	2.31
Unlevered Free Cash Flow	22.83	-12.44	5.52	-51.82	20.09	2.39
Change in Net Working Capital	-20.39	14.57	-3.73	53.43	-19.98	0.03

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.