G R Infraprojects Limited (NSE:GRINFRA)
India
· Delayed Price · Currency is INR 1,282.20
-3.40 (-0.26%)
Jun 6, 2025, 3:29 PM IST
G R Infraprojects 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
| Net Income | 10,143 | 13,236 | 14,544 | 8,319 | 9,548 | Upgrade
|
| Depreciation & Amortization | 2,446 | 2,432 | 2,444 | 2,801 | 2,252 | Upgrade
|
| Other Amortization | - | 10.71 | 12.33 | 15.61 | 18.95 | Upgrade
|
| Loss (Gain) From Sale of Assets | -432.16 | -3,137 | -74.17 | 12.61 | 34.45 | Upgrade
|
| Loss (Gain) From Sale of Investments | -203.76 | -70.74 | -44.12 | -18.47 | -7.91 | Upgrade
|
| Loss (Gain) on Equity Investments | -2,098 | -64.49 | - | - | - | Upgrade
|
| Stock-Based Compensation | 38.91 | 71.35 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1.16 | 577.52 | 536.92 | 532.28 | - | Upgrade
|
| Other Operating Activities | -1,930 | 15,566 | 17,717 | 3,302 | 4,034 | Upgrade
|
| Change in Accounts Receivable | 258.01 | 571.61 | 704.04 | -1,173 | -1,872 | Upgrade
|
| Change in Inventory | 2,296 | 1,166 | 1,375 | 366.24 | -2,901 | Upgrade
|
| Change in Accounts Payable | 868.05 | -165.3 | 1,250 | -84.39 | 1,683 | Upgrade
|
| Change in Other Net Operating Assets | -31,704 | -46,119 | -42,100 | -12,408 | -17,358 | Upgrade
|
| Operating Cash Flow | -20,316 | -15,924 | -3,635 | 1,665 | -4,568 | Upgrade
|
| Capital Expenditures | -1,537 | -1,181 | -2,975 | -4,346 | -5,164 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,029 | 233.61 | 280.41 | 119.81 | 74.87 | Upgrade
|
| Cash Acquisitions | -180.67 | - | - | - | - | Upgrade
|
| Divestitures | 5,038 | 111.66 | - | 2.24 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -21.78 | - | - | - | - | Upgrade
|
| Investment in Securities | -4,522 | 2,312 | -3,360 | 1,292 | -2,656 | Upgrade
|
| Other Investing Activities | 4,521 | 8,001 | 5,965 | 360.95 | 392.62 | Upgrade
|
| Investing Cash Flow | 4,327 | 9,476 | -88.49 | -2,571 | -7,353 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,337 | - | 2,575 | Upgrade
|
| Long-Term Debt Issued | 27,678 | 24,829 | 9,890 | 16,319 | 16,502 | Upgrade
|
| Total Debt Issued | 27,678 | 24,829 | 11,227 | 16,319 | 19,076 | Upgrade
|
| Short-Term Debt Repaid | -500 | -1,381 | - | -2,334 | - | Upgrade
|
| Long-Term Debt Repaid | -4,364 | -6,708 | -6,828 | -7,054 | -5,867 | Upgrade
|
| Total Debt Repaid | -4,864 | -8,089 | -6,828 | -9,387 | -5,867 | Upgrade
|
| Net Debt Issued (Repaid) | 22,813 | 16,740 | 4,399 | 6,932 | 13,209 | Upgrade
|
| Issuance of Common Stock | 51.3 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -13.8 | Upgrade
|
| Common Dividends Paid | -1,209 | - | - | - | - | Upgrade
|
| Other Financing Activities | -4,411 | -5,538 | -4,603 | -3,823 | -3,476 | Upgrade
|
| Financing Cash Flow | 17,245 | 11,203 | -203.37 | 3,108 | 9,719 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1,528 | - | - | - | Upgrade
|
| Net Cash Flow | 1,256 | 3,227 | -3,927 | 2,201 | -2,202 | Upgrade
|
| Free Cash Flow | -21,853 | -17,105 | -6,609 | -2,682 | -9,732 | Upgrade
|
| Free Cash Flow Margin | -29.55% | -19.05% | -6.97% | -3.17% | -12.41% | Upgrade
|
| Free Cash Flow Per Share | -225.80 | -176.87 | -68.36 | -27.74 | -100.38 | Upgrade
|
| Cash Interest Paid | 4,411 | 5,538 | 4,603 | 3,823 | 3,476 | Upgrade
|
| Cash Income Tax Paid | 2,552 | 3,269 | 3,572 | 3,120 | 2,848 | Upgrade
|
| Levered Free Cash Flow | 19,560 | 12,604 | 3,810 | -2,562 | 1,519 | Upgrade
|
| Unlevered Free Cash Flow | 22,361 | 15,988 | 6,478 | -209.85 | 3,624 | Upgrade
|
| Change in Net Working Capital | -12,736 | -2,876 | 7,470 | 7,809 | 3,684 | Upgrade
|
Updated Feb 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.