Lloyds Metals and Energy Limited (NSE:LLOYDSME)

Bally's Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	14,499	12,429	-2,886	973.7	1.27
Depreciation & Amortization	808	489.9	230.1	179.8	138.25
Loss (Gain) From Sale of Assets	-13.8	2.7	36.6	0.9	0.01
Loss (Gain) From Sale of Investments	-	-198.2	-	-	-
Stock-Based Compensation	530.4	359.8	67.8	-1.9	11.19
Other Operating Activities	-678.9	2,388	-1,188	4.3	69.96
Change in Accounts Receivable	-	-	-	-168.3	9.76
Change in Inventory	-2,007	386.6	-1,029	-511.3	-159.97
Change in Accounts Payable	-	-	-	-200.7	-258.72
Change in Other Net Operating Assets	-1,085	1,152	-396.6	-1,059	38.85
Operating Cash Flow	12,053	17,010	-5,164	-782.1	-149.41
Operating Cash Flow Growth	-29.14%	-	-	-	-
Capital Expenditures	-36,956	-16,943	-3,884	-574.3	-617.07
Sale of Property, Plant & Equipment	884	-	-	-	-
Cash Acquisitions	-1.6	-1	-	-	-
Investment in Securities	-4,147	-277.3	-2,289	-5	-0.04
Other Investing Activities	461.2	-32.9	49.3	5.8	-4.73
Investing Cash Flow	-39,760	-17,254	-6,123	-573.5	-621.84
Short-Term Debt Issued	2.2	-	-	-	-
Long-Term Debt Issued	7,460	-	-	752.1	432.8
Total Debt Issued	7,462	-	-	752.1	432.8
Long-Term Debt Repaid	-	-	-749.7	-1,181	-79.32
Net Debt Issued (Repaid)	7,462	-	-749.7	-428.7	353.48
Issuance of Common Stock	21,412	1.7	12,926	2,016	224.66
Common Dividends Paid	-522.8	-	-222.4	-	-
Other Financing Activities	-270.8	-7.9	-528.8	-98.7	78.86
Financing Cash Flow	28,080	-6.2	11,425	1,489	657
Net Cash Flow	373.6	-249.9	138.3	133.3	-114.24
Free Cash Flow	-24,902	67.5	-9,048	-1,356	-766.47
Free Cash Flow Margin	-37.05%	0.10%	-26.67%	-19.45%	-30.25%
Free Cash Flow Per Share	-44.84	0.13	-20.49	-3.81	-3.17
Cash Interest Paid	254.8	51.8	660.9	98.6	77.39
Cash Income Tax Paid	4,920	2,273	32.5	3	0.8
Levered Free Cash Flow	-29,030	-3,170	851.83	102.38	-1,219
Unlevered Free Cash Flow	-28,870	-3,137	1,251	202.32	-1,130
Change in Working Capital	-3,092	1,539	-1,426	-1,939	-370.08

Updated Jan 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.