Happy Forgings Limited (NSE:HAPPYFORGE)
India
· Delayed Price · Currency is INR 819.90
-28.80 (-3.39%)
May 19, 2025, 3:29 PM IST
Happy Forgings 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 | 2017 - 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 | 2017 - 2020 |
| Net Income | 2,674 | 2,430 | 2,087 | 1,423 | 864.48 | Upgrade
|
| Depreciation & Amortization | 770.61 | 643.63 | 538.35 | 374.77 | 357.21 | Upgrade
|
| Other Amortization | - | 3.64 | 3.47 | 2.63 | 0.35 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.21 | -0.04 | -0.46 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.33 | 3.13 | 15.8 | - | 10.83 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.49 | -25.4 | 25.58 | -7.24 | -3.92 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | -0.05 | -0.05 | - | Upgrade
|
| Stock-Based Compensation | 50.87 | 56.71 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 2.09 | 4.75 | 1.84 | 0.58 | 50.76 | Upgrade
|
| Other Operating Activities | -91.87 | 4.04 | 202.46 | 97.75 | 43.37 | Upgrade
|
| Change in Accounts Receivable | -669.88 | -479.88 | -827.23 | -561.04 | -287.7 | Upgrade
|
| Change in Inventory | -82.54 | -545.63 | 143.81 | -624.17 | -459.17 | Upgrade
|
| Change in Accounts Payable | -101.73 | 77.99 | 34.94 | 63.59 | 20.41 | Upgrade
|
| Change in Other Net Operating Assets | 368.37 | -282.55 | -130.94 | 33.23 | -98.09 | Upgrade
|
| Operating Cash Flow | 2,923 | 1,890 | 2,095 | 802.94 | 498.53 | Upgrade
|
| Operating Cash Flow Growth | 54.65% | -9.75% | 160.86% | 61.06% | -70.45% | Upgrade
|
| Capital Expenditures | -2,711 | -1,941 | -1,746 | -1,908 | -916.64 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.92 | 0.34 | 1 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -97.21 | - | - | - | - | Upgrade
|
| Investment in Securities | -591.73 | -2,765 | 15.42 | 230.44 | 288.44 | Upgrade
|
| Other Investing Activities | 195.31 | 13.07 | 4.92 | 21.18 | 41.35 | Upgrade
|
| Investing Cash Flow | -3,202 | -4,693 | -1,725 | -1,657 | -586.85 | Upgrade
|
| Short-Term Debt Issued | 845.57 | 86.67 | - | 426.03 | 683.78 | Upgrade
|
| Long-Term Debt Issued | - | - | 169.53 | 512.97 | - | Upgrade
|
| Total Debt Issued | 845.57 | 86.67 | 169.53 | 939 | 683.78 | Upgrade
|
| Short-Term Debt Repaid | - | - | -272.99 | -7.87 | -40.7 | Upgrade
|
| Long-Term Debt Repaid | - | -841.76 | -148.02 | -36.52 | -292.39 | Upgrade
|
| Total Debt Repaid | - | -841.76 | -421.01 | -44.39 | -333.09 | Upgrade
|
| Net Debt Issued (Repaid) | 845.57 | -755.09 | -251.48 | 894.61 | 350.69 | Upgrade
|
| Issuance of Common Stock | 7.09 | 4,000 | - | - | - | Upgrade
|
| Common Dividends Paid | -376.82 | -116.35 | - | - | - | Upgrade
|
| Other Financing Activities | -74.1 | -319.4 | -118.62 | -69.41 | -253.97 | Upgrade
|
| Financing Cash Flow | 401.73 | 2,809 | -370.1 | 825.2 | 96.72 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | - | - | - | Upgrade
|
| Net Cash Flow | 123.03 | 6.3 | -0.07 | -28.66 | 8.4 | Upgrade
|
| Free Cash Flow | 212.01 | -50.96 | 348.7 | -1,105 | -418.11 | Upgrade
|
| Free Cash Flow Margin | 1.47% | -0.38% | 2.91% | -12.85% | -7.15% | Upgrade
|
| Free Cash Flow Per Share | 2.25 | -0.56 | 3.90 | -12.35 | -4.67 | Upgrade
|
| Cash Interest Paid | - | 129.72 | 118.62 | 67.91 | 253.97 | Upgrade
|
| Cash Income Tax Paid | - | 838.64 | 638.36 | 431.08 | 339.12 | Upgrade
|
| Levered Free Cash Flow | -575.78 | -606.7 | 42.98 | -1,197 | -757.06 | Upgrade
|
| Unlevered Free Cash Flow | -528.7 | -537.89 | 117.42 | -1,157 | -687.08 | Upgrade
|
| Change in Net Working Capital | 785.09 | 1,320 | 482.57 | 833.06 | 903.46 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.