Nilachal Carbo Metalicks Limited (BOM:544510)

Nilachal Carbo Metalicks Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Net Income	158.18	148.17	130.09	58.43	53.57
Depreciation & Amortization	37	35.45	29.74	25.59	20.61
Other Amortization	0.23	-	-	-	-
Other Operating Activities	34.2	17.08	18.69	26.36	36.4
Change in Accounts Receivable	-164.09	1.21	11.43	-22.72	-23.57
Change in Inventory	4.87	-111.52	-106.8	-23.91	-6.32
Change in Accounts Payable	-5.42	-100.42	-	-	-
Change in Other Net Operating Assets	-62.92	-161.39	196.21	25.63	8.91
Operating Cash Flow	2.05	-171.42	279.35	89.38	89.61
Operating Cash Flow Growth	-	-	212.55%	-0.26%	-47.45%
Capital Expenditures	-131.59	-93.66	-64.74	-42.39	-22.03
Investment in Securities	0.43	-	-	-	-
Other Investing Activities	20.2	22.5	13.9	3.52	4.13
Investing Cash Flow	-90.16	-40.34	-50.83	-38.87	-17.9
Long-Term Debt Issued	73.01	97.67	-	11.93	-
Long-Term Debt Repaid	-	-0.68	-14.99	-	-51.21
Net Debt Issued (Repaid)	73.01	97	-14.99	11.93	-51.21
Other Financing Activities	-48.58	-40.89	-33.67	-33.35	-47.05
Financing Cash Flow	24.44	56.1	-48.65	-21.43	-98.26
Miscellaneous Cash Flow Adjustments	0	-	-	0	-0
Net Cash Flow	-63.68	-155.66	179.86	29.08	-26.55
Free Cash Flow	-129.54	-265.07	214.62	46.99	67.58
Free Cash Flow Growth	-	-	356.71%	-30.46%	-57.72%
Free Cash Flow Margin	-4.89%	-9.96%	10.77%	4.06%	5.94%
Free Cash Flow Per Share	-5.80	-11.87	9.61	2.10	3.03
Cash Interest Paid	41.13	36.35	32.14	33.25	46.89
Cash Income Tax Paid	-	-	1.2	3.21	1.92
Levered Free Cash Flow	-184.23	-308.68	151.92	-14.04	5.64
Unlevered Free Cash Flow	-158.52	-285.96	172.01	6.75	34.95
Change in Working Capital	-227.56	-372.12	100.84	-21	-20.97

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