Lloyds Metals and Energy Limited (NSE:LLOYDSME)
India
· Delayed Price · Currency is INR 1,238.00
-42.60 (-3.33%)
Apr 28, 2025, 3:29 PM IST
Lloyds Metals and Energy 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 | 14,499 | 12,429 | -2,886 | 973.7 | 1.27 | Upgrade
|
| Depreciation & Amortization | 808 | 488.8 | 230.1 | 179.8 | 138.25 | Upgrade
|
| Loss (Gain) From Sale of Assets | -13.8 | 2.7 | 36.6 | 0.9 | 0.01 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -198.2 | - | - | - | Upgrade
|
| Stock-Based Compensation | 530.4 | 359.8 | 67.8 | -1.9 | 11.19 | Upgrade
|
| Other Operating Activities | -678.9 | 2,390 | -1,188 | 4.3 | 69.96 | Upgrade
|
| Change in Accounts Receivable | - | - | - | -168.3 | 9.76 | Upgrade
|
| Change in Inventory | -2,007 | 386.6 | -1,029 | -511.3 | -159.97 | Upgrade
|
| Change in Accounts Payable | - | - | - | -200.7 | -258.72 | Upgrade
|
| Change in Other Net Operating Assets | -1,085 | 1,151 | -396.6 | -1,059 | 38.85 | Upgrade
|
| Operating Cash Flow | 12,053 | 17,009 | -5,164 | -782.1 | -149.41 | Upgrade
|
| Operating Cash Flow Growth | -29.14% | - | - | - | - | Upgrade
|
| Capital Expenditures | -36,956 | -16,942 | -3,884 | -574.3 | -617.07 | Upgrade
|
| Sale of Property, Plant & Equipment | 884 | - | - | - | - | Upgrade
|
| Cash Acquisitions | -1.6 | -1 | - | - | - | Upgrade
|
| Investment in Securities | -4,147 | -277.3 | -2,289 | -5 | -0.04 | Upgrade
|
| Other Investing Activities | 461.2 | -34.8 | 49.3 | 5.8 | -4.73 | Upgrade
|
| Investing Cash Flow | -39,760 | -17,255 | -6,123 | -573.5 | -621.84 | Upgrade
|
| Short-Term Debt Issued | 2.2 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | 7,460 | - | - | 752.1 | 432.8 | Upgrade
|
| Total Debt Issued | 7,462 | - | - | 752.1 | 432.8 | Upgrade
|
| Long-Term Debt Repaid | - | - | -749.7 | -1,181 | -79.32 | Upgrade
|
| Net Debt Issued (Repaid) | 7,462 | - | -749.7 | -428.7 | 353.48 | Upgrade
|
| Issuance of Common Stock | 21,412 | 1.7 | 12,926 | 2,016 | 224.66 | Upgrade
|
| Common Dividends Paid | -522.8 | - | -222.4 | - | - | Upgrade
|
| Other Financing Activities | -270.8 | -7.5 | -528.8 | -98.7 | 78.86 | Upgrade
|
| Financing Cash Flow | 28,080 | -5.8 | 11,425 | 1,489 | 657 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0.1 | - | - | - | Upgrade
|
| Net Cash Flow | 373.6 | -251.6 | 138.3 | 133.3 | -114.24 | Upgrade
|
| Free Cash Flow | -24,902 | 67.4 | -9,048 | -1,356 | -766.47 | Upgrade
|
| Free Cash Flow Margin | -37.05% | 0.10% | -26.67% | -19.45% | -30.25% | Upgrade
|
| Free Cash Flow Per Share | -44.86 | 0.13 | -20.49 | -3.81 | -3.17 | Upgrade
|
| Cash Interest Paid | 270.8 | 7.5 | 660.9 | 98.6 | 77.39 | Upgrade
|
| Cash Income Tax Paid | 4,920 | 2,273 | 32.5 | 3 | 0.8 | Upgrade
|
| Levered Free Cash Flow | -24,587 | -3,170 | 851.83 | 102.38 | -1,219 | Upgrade
|
| Unlevered Free Cash Flow | -24,417 | -3,137 | 1,251 | 202.32 | -1,130 | Upgrade
|
| Change in Net Working Capital | 820.3 | -2,440 | 429.9 | 376.16 | 764.25 | Upgrade
|
Updated Jan 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.