Beardsell Limited (NSE:BEARDSELL)
India
· Delayed Price · Currency is INR 28.39
+0.47 (1.68%)
May 15, 2025, 3:29 PM IST
Beardsell Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2015 - 2019 |
| Net Income | 82.27 | 84.94 | 28.12 | -4.03 | 8.19 | Upgrade
|
| Depreciation & Amortization | 70.32 | 60.32 | 61.34 | 62.45 | 60.26 | Upgrade
|
| Other Amortization | 1.93 | 1.94 | 2.24 | 2.27 | 2.25 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.6 | -0.48 | 2.01 | -0.48 | -0.52 | Upgrade
|
| Provision & Write-off of Bad Debts | 23.96 | 11.47 | 4.8 | 8.15 | - | Upgrade
|
| Other Operating Activities | 46.74 | 36.96 | 34.95 | 35.94 | 56.74 | Upgrade
|
| Change in Accounts Receivable | -65.84 | -27.63 | -39.64 | 4.37 | 9.75 | Upgrade
|
| Change in Inventory | -5.06 | -34.21 | -28.83 | -18.99 | -14.37 | Upgrade
|
| Change in Accounts Payable | 78.35 | 14.41 | 39.51 | -0.88 | -18.02 | Upgrade
|
| Change in Other Net Operating Assets | -78.07 | 5.11 | -19.29 | 33.65 | -36.12 | Upgrade
|
| Operating Cash Flow | 153 | 152.85 | 85.2 | 122.45 | 115.58 | Upgrade
|
| Operating Cash Flow Growth | 0.10% | 79.41% | -30.42% | 5.95% | -13.98% | Upgrade
|
| Capital Expenditures | -135.25 | -133.87 | -20.78 | -17.38 | -55.33 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.92 | 1.47 | 8.54 | 1.13 | 2.88 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | 20.5 | Upgrade
|
| Investment in Securities | - | - | -0.69 | - | - | Upgrade
|
| Other Investing Activities | -0.76 | 0.07 | 2.17 | -8.26 | 8.55 | Upgrade
|
| Investing Cash Flow | -134.09 | -132.34 | -10.77 | -24.51 | -23.41 | Upgrade
|
| Short-Term Debt Issued | - | 25.94 | 3.29 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 19.12 | 25.95 | 95.39 | 56.25 | Upgrade
|
| Total Debt Issued | - | 45.06 | 29.24 | 95.39 | 56.25 | Upgrade
|
| Short-Term Debt Repaid | -45.83 | - | - | -24.99 | -57.76 | Upgrade
|
| Long-Term Debt Repaid | -16.04 | -14.22 | -137.02 | -57.79 | -42.63 | Upgrade
|
| Total Debt Repaid | -61.87 | -14.22 | -137.02 | -82.78 | -100.39 | Upgrade
|
| Net Debt Issued (Repaid) | -61.87 | 30.84 | -107.78 | 12.61 | -44.14 | Upgrade
|
| Issuance of Common Stock | 47.03 | - | 85.55 | - | - | Upgrade
|
| Common Dividends Paid | -3.94 | -3.02 | -2.9 | -2.68 | -8.24 | Upgrade
|
| Other Financing Activities | -45.09 | -39.27 | -46.94 | -52.87 | -64.62 | Upgrade
|
| Financing Cash Flow | -63.87 | -11.45 | -72.06 | -42.94 | -117 | Upgrade
|
| Net Cash Flow | -44.95 | 9.07 | 2.38 | 55 | -24.83 | Upgrade
|
| Free Cash Flow | 17.76 | 18.98 | 64.41 | 105.07 | 60.24 | Upgrade
|
| Free Cash Flow Growth | -6.45% | -70.54% | -38.70% | 74.42% | 49.47% | Upgrade
|
| Free Cash Flow Margin | 0.73% | 0.82% | 3.46% | 7.95% | 3.75% | Upgrade
|
| Free Cash Flow Per Share | 0.45 | 0.51 | 2.16 | 3.74 | 2.14 | Upgrade
|
| Cash Interest Paid | 45.09 | 39.27 | 46.94 | 52.87 | 64.62 | Upgrade
|
| Cash Income Tax Paid | 51.98 | 30.77 | 11.24 | 20.64 | -0.85 | Upgrade
|
| Levered Free Cash Flow | -42.05 | -60.41 | -39.02 | 46.59 | 65.86 | Upgrade
|
| Unlevered Free Cash Flow | -15.38 | -37.17 | -12.37 | 76.2 | 102.08 | Upgrade
|
| Change in Net Working Capital | 49.46 | 40.12 | 95.8 | 2.03 | -34.9 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.