Embassy Developments Limited (NSE:EMBDL)
India flag India · Delayed Price · Currency is INR
111.43
+4.97 (4.67%)
At close: May 30, 2025, 3:30 PM IST

Embassy Developments Cash Flow Statement

Millions INR. Fiscal year is Apr - Mar.
Fiscal Year
FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2016 - 2020
Period Ending
Mar '25 Mar '24 Mar '23 Mar '22 Mar '21 2016 - 2020
Net Income
2,063-10,387-6,084-1,36743.03
Upgrade
Depreciation & Amortization
147.6111.9120.7118.8169.28
Upgrade
Other Amortization
-1.30.62.73.23
Upgrade
Loss (Gain) From Sale of Assets
-5.6413.5-328.41.93.81
Upgrade
Asset Writedown & Restructuring Costs
-5.8422.749.19
Upgrade
Loss (Gain) From Sale of Investments
-1,756-3.7139.3-35.9135.13
Upgrade
Stock-Based Compensation
--10.9251.61
Upgrade
Provision & Write-off of Bad Debts
-7,3510.8273.9-
Upgrade
Other Operating Activities
-1,3031,6551,6542,3192,851
Upgrade
Change in Accounts Receivable
2,931130.81,975120.2-2,200
Upgrade
Change in Inventory
14,493-202-810.77,0739,206
Upgrade
Change in Accounts Payable
2,738-2671,083436.5-1,265
Upgrade
Change in Other Net Operating Assets
-4,698617.2-1,612-11,494-422.07
Upgrade
Operating Cash Flow
14,609-972.8-3,429-2,4778,534
Upgrade
Capital Expenditures
-539.46-24.2-8.6-5.3-0.86
Upgrade
Sale of Property, Plant & Equipment
--6.83.12.07
Upgrade
Divestitures
4,572-8,528900-
Upgrade
Investment in Securities
-6,2251,305432.4-549.92,455
Upgrade
Other Investing Activities
7,265-324.9-2,3502,4567,252
Upgrade
Investing Cash Flow
5,073955.96,6082,8049,708
Upgrade
Short-Term Debt Issued
----800
Upgrade
Long-Term Debt Issued
4,0603,6362,8809,55542,621
Upgrade
Total Debt Issued
4,0603,6362,8809,55543,421
Upgrade
Short-Term Debt Repaid
-----800
Upgrade
Long-Term Debt Repaid
-21,018-3,237-13,617-8,563-57,588
Upgrade
Total Debt Repaid
-21,018-3,237-13,617-8,563-58,388
Upgrade
Net Debt Issued (Repaid)
-16,958399.6-10,737991.6-14,967
Upgrade
Issuance of Common Stock
3,350-8,54182.5-
Upgrade
Repurchase of Common Stock
-----139.32
Upgrade
Other Financing Activities
-6,100-484.2-1,114-1,712-2,807
Upgrade
Financing Cash Flow
-19,707-84.6-3,311-638.1-17,913
Upgrade
Miscellaneous Cash Flow Adjustments
662.96--1.4--
Upgrade
Net Cash Flow
637.19-101.5-132.6-311.6329.87
Upgrade
Free Cash Flow
14,069-997-3,437-2,4838,534
Upgrade
Free Cash Flow Margin
55.24%-24.09%-58.58%-17.18%56.09%
Upgrade
Free Cash Flow Per Share
9.76-1.84-6.38-5.4518.88
Upgrade
Cash Interest Paid
-484.21,1141,7122,807
Upgrade
Cash Income Tax Paid
-94.2-857.7-240-545.18
Upgrade
Levered Free Cash Flow
-54,9075,7063,6032,52214,004
Upgrade
Unlevered Free Cash Flow
-52,0275,7633,7743,20815,425
Upgrade
Change in Net Working Capital
54,861-8,388-5,517-3,058-13,992
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.