Kellton Tech Solutions Limited
NSE:KELLTONTEC.NS
145.02 (INR) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||
Net Income
| 719.102 | -1,142.74 | 834.532 | 867.269 | 870.75 | 973.723 | 994.646 | 722.389 | 412.97 | 220.739 | 63.627 | 37.299 | 31.72 | -36.558 | 1.735 | -12.944 |
Depreciation & Amortization
| 160.047 | 144.601 | 109.343 | 129.231 | 128.112 | 66.59 | 53.719 | 42.276 | 33.464 | 28.394 | 23.059 | 10.509 | 8.862 | 1.958 | 1.954 | 1.785 |
Deferred Income Tax
| 0 | 0 | 0 | -168.088 | -98.26 | -294.154 | -173.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 3.392 | 3.56 | -7.375 | 1.591 | 3.957 | 2.167 | 3.998 | 12.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -441.58 | -477.783 | -843.72 | -163.713 | -504.083 | -348.823 | -565.668 | -283.437 | -378.359 | -127.367 | 119.753 | -1.784 | 2.055 | 34.085 | -40.649 | 25.719 |
Accounts Receivables
| -143.267 | -347.84 | -234.486 | -78.544 | -221.94 | 65.626 | -328.596 | -248.359 | -248.872 | -470.997 | -162.707 | -44.723 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 9.296 | -28.543 | 1.52 | -6.193 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| -19.619 | 50.099 | -10.435 | -230.619 | 27.656 | -104.467 | 282.265 | 29.61 | -43.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -278.695 | -180.042 | -598.8 | 145.451 | -309.798 | -309.982 | -519.337 | -292.733 | -57.785 | -128.887 | 220.594 | 49.861 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 183.618 | 1,715.185 | -86.093 | 128.494 | 164.318 | 189.721 | 162.691 | 74.801 | 326.705 | -10.892 | -5.725 | 8.35 | -39.01 | 0.452 | 0.089 | -31.685 |
Operating Cash Flow
| 561.987 | 242.823 | 6.688 | 794.784 | 564.794 | 589.224 | 475.577 | 556.028 | 7.278 | 110.874 | 200.713 | 54.373 | 3.626 | -0.063 | -36.871 | -17.126 |
Investing Activities: | ||||||||||||||||
Investments In Property Plant And Equipment
| -397.201 | -207.967 | -120.854 | -57.157 | -534.121 | -110.12 | -80.143 | -479.527 | -291.08 | -580.637 | -346.518 | -64.714 | -22.405 | -0.107 | -0.027 | -2.657 |
Acquisitions Net
| -0.166 | 13.397 | -6.699 | -268.464 | -266.55 | -393.178 | -271.577 | -428.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.15 | 0 | 0 | 0 | 0 | 35.383 | 0.129 |
Other Investing Activites
| -0.166 | -526.742 | 79.418 | 372.757 | 143.47 | 118.154 | -319.658 | 0 | 0 | 18.15 | -0.123 | 0 | 0 | 0.104 | 0.174 | 0.605 |
Investing Cash Flow
| -396.436 | -721.312 | -41.436 | 315.599 | -390.651 | -385.143 | -399.801 | -479.527 | -291.08 | -562.487 | -346.518 | -64.714 | -22.405 | -0.003 | 35.53 | -1.922 |
Financing Activities: | ||||||||||||||||
Debt Repayment
| -60.052 | 348.241 | 135.343 | -150.351 | -71.482 | 94.284 | 13.831 | 226.52 | 0 | 423.362 | 83.785 | 14.543 | 1.675 | 0 | 0 | 0 |
Common Stock Issued
| 23.555 | 0.947 | 3.255 | 0 | 0 | 0 | 5.233 | 1.258 | 141.741 | 30.464 | 29.492 | 0 | 0 | 0.107 | 0 | 20.45 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.462 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | -24.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -126.802 | 179.423 | -219.773 | -871.363 | -61.679 | -245.36 | -50.631 | -8.763 | 194.823 | 116.519 | 182.779 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -186.856 | 528.611 | -105.272 | -1,021.714 | -133.161 | -151.075 | -31.567 | 5.971 | 194.823 | 570.345 | 185.084 | 14.543 | 1.214 | 0.107 | 0 | 20.45 |
Other Information: | ||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -49.176 | 0 | 0 | -0 | 10.567 | 0 | 0 | 0 |
Net Change In Cash
| -21.305 | 50.122 | -140.021 | 88.669 | 40.982 | 53.006 | 44.209 | 82.472 | -88.979 | 118.732 | 39.279 | 4.203 | -6.998 | 0.04 | -1.341 | 1.402 |
Cash At End Of Period
| 276.97 | 298.275 | 248.154 | 388.175 | 299.506 | 258.523 | 205.518 | 161.308 | 78.836 | 167.816 | 49.084 | 9.486 | 5.284 | 0.197 | 0.157 | 1.499 |