Craftsman Automation Limited (BOM: 543276)
India
· Delayed Price · Currency is INR 5,194.40
-170.10 (-3.17%)
At close: Dec 20, 2024
Craftsman Automation Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 2,503 | 3,045 | 2,484 | 1,631 | 973.6 | 400.1 | Upgrade
|
| Depreciation & Amortization | 2,872 | 2,737 | 2,187 | 2,026 | 1,850 | 1,927 | Upgrade
|
| Other Amortization | 16.4 | 16.4 | 25.9 | 34.1 | 49.6 | 54.5 | Upgrade
|
| Loss (Gain) From Sale of Assets | -10.7 | -10.7 | -4.1 | -14.1 | -5.9 | -0.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | 32.3 | 32.3 | 12 | 9.4 | 46.7 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -9.9 | -8.5 | -4.8 | -3.8 | -1.7 | 0.2 | Upgrade
|
| Provision & Write-off of Bad Debts | 6 | -9.4 | 7.8 | -5.7 | 18.2 | 85.1 | Upgrade
|
| Other Operating Activities | 1,506 | 1,255 | 1,263 | 1,112 | 1,024 | 1,057 | Upgrade
|
| Change in Accounts Receivable | -30.4 | -309.5 | -830.4 | -530.3 | -395.5 | 189.8 | Upgrade
|
| Change in Inventory | -1,788 | -2,088 | -824.2 | -2,256 | -817.8 | -31.2 | Upgrade
|
| Change in Accounts Payable | -180.1 | 907.4 | 1,404 | 1,105 | 710.4 | -381.5 | Upgrade
|
| Change in Other Net Operating Assets | -5,108 | -433.9 | 355.7 | 165.2 | 172.5 | -237.4 | Upgrade
|
| Operating Cash Flow | -191.7 | 5,133 | 6,077 | 3,272 | 3,624 | 3,063 | Upgrade
|
| Operating Cash Flow Growth | - | -15.53% | 85.71% | -9.71% | 18.32% | -14.92% | Upgrade
|
| Capital Expenditures | -8,202 | -6,291 | -3,447 | -2,127 | -986.1 | -1,387 | Upgrade
|
| Sale of Property, Plant & Equipment | 29.2 | 29.2 | 56.5 | 25.8 | 32.1 | 14.3 | Upgrade
|
| Cash Acquisitions | - | - | -3,750 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -19.5 | -19.5 | -5.8 | -2.2 | -6.7 | -17.4 | Upgrade
|
| Investment in Securities | -3,448 | -1.8 | 1.6 | - | - | -2.1 | Upgrade
|
| Other Investing Activities | 80.9 | 23.3 | 65.3 | 13.8 | 11.8 | 12.7 | Upgrade
|
| Investing Cash Flow | -11,559 | -6,259 | -7,079 | -2,089 | -948.9 | -1,380 | Upgrade
|
| Short-Term Debt Issued | - | 1,496 | - | 350.8 | - | 1,095 | Upgrade
|
| Long-Term Debt Issued | - | 4,772 | 5,763 | 1,051 | 937.8 | 1,439 | Upgrade
|
| Total Debt Issued | 5,909 | 6,267 | 5,763 | 1,401 | 937.8 | 2,534 | Upgrade
|
| Short-Term Debt Repaid | - | - | -1,156 | - | -835.9 | - | Upgrade
|
| Long-Term Debt Repaid | - | -2,829 | -2,771 | -1,815 | -3,425 | -2,375 | Upgrade
|
| Total Debt Repaid | -2,848 | -2,829 | -3,927 | -1,815 | -4,261 | -2,375 | Upgrade
|
| Net Debt Issued (Repaid) | 3,061 | 3,438 | 1,836 | -413.2 | -3,323 | 158.5 | Upgrade
|
| Issuance of Common Stock | 11,802 | - | - | - | 1,456 | - | Upgrade
|
| Common Dividends Paid | -237.7 | -237.7 | -79.3 | - | - | -60.7 | Upgrade
|
| Other Financing Activities | -1,797 | -1,718 | -1,027 | -787.2 | -1,093 | -1,377 | Upgrade
|
| Financing Cash Flow | 12,828 | 1,482 | 730.4 | -1,200 | -2,960 | -1,280 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10.8 | 5.6 | 4 | -0.8 | 0.4 | 0.8 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 247 | - | - | - | Upgrade
|
| Net Cash Flow | 1,089 | 361.7 | -21.1 | -18.4 | -284.9 | 404.5 | Upgrade
|
| Free Cash Flow | -8,393 | -1,157 | 2,630 | 1,145 | 2,638 | 1,676 | Upgrade
|
| Free Cash Flow Growth | - | - | 129.61% | -56.58% | 57.40% | 3892.85% | Upgrade
|
| Free Cash Flow Margin | -18.25% | -2.60% | 8.26% | 5.17% | 16.91% | 11.23% | Upgrade
|
| Free Cash Flow Per Share | -383.44 | -54.78 | 124.47 | 54.21 | 130.91 | 83.28 | Upgrade
|
| Cash Interest Paid | 1,797 | 1,718 | 1,027 | 768.7 | 1,093 | 1,377 | Upgrade
|
| Cash Income Tax Paid | 1,020 | 1,475 | 726.2 | 367.6 | 227.3 | 215.7 | Upgrade
|
| Levered Free Cash Flow | -5,806 | -2,607 | 78.03 | 215.84 | 1,323 | -57.56 | Upgrade
|
| Unlevered Free Cash Flow | -4,713 | -1,555 | 704.84 | 660.99 | 1,953 | 766.09 | Upgrade
|
| Change in Net Working Capital | 2,681 | 1,768 | 943.7 | 1,319 | 499.5 | 1,055 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.