CIE Automotive India Limited (BOM:532756)
India · Delayed Price · Currency is INR 456.40
+7.00 (1.56%)
At close: Feb 13, 2026
CIE Automotive India Cash Flow Statement
Financials in millions INR. Fiscal year is January - December.
Millions INR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 8,275 | 11,251 | -1,362 | 3,929 | 1,064 |
Depreciation & Amortization | 3,245 | 3,162 | 1,285 | 3,393 | 3,001 |
Other Amortization | 61.43 | 59.72 | 47.04 | 38 | 63 |
Loss (Gain) From Sale of Assets | -16.85 | -2,083 | -392 | -109 | -181 |
Loss (Gain) From Sale of Investments | -419.93 | -166 | -30 | -24 | -46 |
Loss (Gain) on Equity Investments | -26.97 | 4.85 | - | - | - |
Stock-Based Compensation | 59.47 | 73.31 | 81 | 21 | - |
Provision & Write-off of Bad Debts | 31.71 | -22.46 | 6.69 | 23 | -15 |
Other Operating Activities | -43.64 | -3,479 | 5,528 | 1,914 | 746 |
Change in Accounts Receivable | 28.3 | 2,299 | -1,263 | 344 | 227 |
Change in Inventory | 566.33 | 528.17 | -439.9 | -3,396 | 1,342 |
Change in Accounts Payable | -3,532 | -2,009 | 695.93 | 4,795 | - |
Change in Other Net Operating Assets | 580.29 | -1,127 | 624.06 | -378 | -808 |
Operating Cash Flow | 8,808 | 13,833 | 4,781 | 10,511 | 5,393 |
Operating Cash Flow Growth | -36.32% | 189.32% | -54.51% | 94.90% | -47.50% |
Capital Expenditures | -3,867 | -5,303 | -1,866 | -5,267 | -3,303 |
Sale of Property, Plant & Equipment | 59.93 | 181.55 | 518 | 489 | 327 |
Cash Acquisitions | - | - | -1,230 | - | - |
Sale (Purchase) of Intangibles | - | - | - | - | -36 |
Sale (Purchase) of Real Estate | - | - | - | - | -4 |
Investment in Securities | -1,672 | -2,433 | -1,460 | -2,002 | -1,337 |
Other Investing Activities | 422.32 | 1,667 | 997.04 | 41 | 59 |
Investing Cash Flow | -2,384 | -9,096 | -3,041 | -7,551 | -4,294 |
Long-Term Debt Issued | 3,265 | 396.23 | - | - | 506 |
Short-Term Debt Repaid | -5,943 | -2,478 | - | - | - |
Long-Term Debt Repaid | -183.79 | -174.69 | -676.11 | -3,172 | -338 |
Total Debt Repaid | -6,127 | -2,653 | -676.11 | -3,172 | -338 |
Net Debt Issued (Repaid) | -2,862 | -2,256 | -676.11 | -3,172 | 168 |
Issuance of Common Stock | - | 6.53 | 35.54 | 10 | - |
Common Dividends Paid | -1,889 | -948.41 | -947.9 | - | - |
Other Financing Activities | -775.98 | -1,074 | -134.57 | -464 | -548 |
Financing Cash Flow | -5,527 | -4,272 | -1,723 | -3,626 | -380 |
Foreign Exchange Rate Adjustments | 16.28 | 46.77 | - | -74 | 77 |
Net Cash Flow | 913.59 | 511.66 | 16.57 | -740 | 796 |
Free Cash Flow | 4,942 | 8,529 | 2,915 | 5,244 | 2,090 |
Free Cash Flow Growth | -42.06% | 192.65% | -44.42% | 150.91% | -65.37% |
Free Cash Flow Margin | 5.51% | 9.19% | 3.33% | 7.75% | 3.45% |
Free Cash Flow Per Share | 13.03 | 22.48 | 7.68 | 13.83 | 5.51 |
Cash Interest Paid | 775.98 | 1,074 | 134.57 | 464 | 548 |
Cash Income Tax Paid | 2,622 | 3,579 | 1,284 | 1,053 | 503 |
Levered Free Cash Flow | 2,637 | 6,663 | 3,449 | 3,660 | 986 |
Unlevered Free Cash Flow | 3,110 | 7,318 | 3,588 | 3,867 | 1,313 |
Change in Working Capital | -2,357 | -308.8 | -383.14 | 1,365 | 761 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.