Omaxe Limited (BOM:532880)
India · Delayed Price · Currency is INR 84.21
-1.24 (-1.45%)
At close: May 5, 2026
Omaxe Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Net Income | -6,860 | -4,026 | -3,479 | -1,595 | -2,352 |
Depreciation & Amortization | 365.2 | 541 | 652.7 | 496.9 | 673.4 |
Other Amortization | 1.7 | 1.6 | 1 | 0.5 | - |
Loss (Gain) From Sale of Assets | -98.4 | -5 | - | -37.5 | -9.3 |
Asset Writedown & Restructuring Costs | -3.4 | -0.5 | 2.2 | 8.8 | 145.7 |
Loss (Gain) From Sale of Investments | - | 53.9 | 120 | - | -0.2 |
Provision & Write-off of Bad Debts | 11.7 | 151.9 | 373.5 | 51.9 | 5.1 |
Other Operating Activities | 40.6 | -1.9 | 1.5 | 3,178 | 3,711 |
Change in Accounts Receivable | 367.6 | 203.3 | -105.4 | 26.5 | -458.2 |
Change in Inventory | 1,717 | 3,201 | -8,261 | -6,746 | -3,576 |
Change in Accounts Payable | 16,159 | 10,420 | 17,935 | 13,978 | 7,798 |
Change in Other Net Operating Assets | -1,634 | -671.5 | -2,551 | -1,531 | -278.3 |
Operating Cash Flow | 10,067 | 9,868 | 4,690 | 7,831 | 5,660 |
Operating Cash Flow Growth | 2.02% | 110.40% | -40.11% | 38.37% | -11.32% |
Capital Expenditures | -240.9 | -168.4 | -173.8 | -171.5 | -74.5 |
Sale of Property, Plant & Equipment | 160.2 | 146 | 90 | 155.6 | 113 |
Cash Acquisitions | - | 0.1 | -30.4 | -1.3 | -0.6 |
Investment in Securities | -115.5 | -335.8 | 0.1 | 1 | - |
Other Investing Activities | -877.7 | -282.1 | -1,493 | -192.6 | 258 |
Investing Cash Flow | -1,257 | -640.2 | -1,419 | -221.5 | 227.2 |
Long-Term Debt Issued | 3,319 | 6,188 | 5,503 | 714.7 | 1,699 |
Long-Term Debt Repaid | -4,182 | -9,914 | -6,143 | -5,035 | -4,266 |
Net Debt Issued (Repaid) | -863.2 | -3,726 | -639.7 | -4,320 | -2,567 |
Dividends Paid | - | - | - | - | -2.8 |
Other Financing Activities | -6,841 | -5,516 | -1,979 | -3,080 | -2,596 |
Financing Cash Flow | -7,704 | -9,241 | -2,619 | -7,401 | -5,166 |
Miscellaneous Cash Flow Adjustments | -0.1 | - | - | - | - |
Net Cash Flow | 1,106 | -13.9 | 651.9 | 208.8 | 721.1 |
Free Cash Flow | 9,826 | 9,699 | 4,516 | 7,659 | 5,585 |
Free Cash Flow Growth | 1.30% | 114.77% | -41.04% | 37.14% | -11.13% |
Free Cash Flow Margin | 62.95% | 60.08% | 58.40% | 123.98% | 117.41% |
Free Cash Flow Per Share | 53.72 | 53.03 | 24.69 | 41.88 | 30.54 |
Cash Interest Paid | 6,840 | 5,513 | 1,979 | 3,080 | 2,596 |
Cash Income Tax Paid | 506.5 | 88.7 | -177.4 | 108.1 | -102.5 |
Levered Free Cash Flow | 5,844 | 3,447 | 2,215 | 4,281 | 2,813 |
Unlevered Free Cash Flow | 6,869 | 4,104 | 2,796 | 4,921 | 3,705 |
Change in Working Capital | 16,609 | 13,153 | 7,018 | 5,728 | 3,486 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.