SCFL.BO

Shyam Century Ferrous Limited SCFL.BO

Trading inactive

Finances

2023 2022 2021 2020 2019
Revenue 1.810 B -12.72 % 2.074 B 62.49 % 1.276 B 46.26 % 872.548 M -34.55 % 1.333 B
Net income 266.377 M -53.16 % 568.642 M 1 929.41 % 28.020 M 8 292.98 % -342.000 K -100.21 % 166.730 M
Income before tax 366.641 M -52.00 % 763.821 M 5 479.82 % 13.689 M 1 233.20 % -1.208 M -100.82 % 147.938 M
Income before tax ratio 0.20 -45.00 % 0.37 3 333.92 % 0.01 874.80 % 0.00 -101.25 % 0.11
EBITDA 336.929 M -54.52 % 740.907 M 452.95 % 133.992 M 1 309.11 % 9.509 M -94.69 % 179.027 M
Net income ratio 0.15 -46.33 % 0.27 1 148.94 % 0.02 5 701.80 % 0.00 -100.31 % 0.13
Ratio EBITDA 0.19 -47.90 % 0.36 240.29 % 0.10 863.45 % 0.01 -91.88 % 0.13
Gross profit ratio 0.23 -42.27 % 0.40 175.38 % 0.14 367.71 % 0.03 -81.07 % 0.16
Weighted average shs out dil 212.173 M -4.50 % 222.173 M 0.00 % 222.173 M 0.00 % 222.173 M 0.00 % 222.173 M
Weighted average shs out 212.173 M -4.50 % 222.173 M 0.00 % 222.173 M 0.00 % 222.173 M 0.00 % 222.173 M
EPS diluted 1.26 -50.78 % 2.56 1 869.23 % 0.13 8 766.67 % 0.00 -100.20 % 0.75
Earnings per share 1.26 -50.78 % 2.56 1 869.23 % 0.13 8 766.67 % 0.00 -100.20 % 0.75
Gross profit 413.413 M -49.61 % 820.446 M 347.47 % 183.354 M 584.05 % 26.804 M -87.61 % 216.331 M
Income tax expense 100.264 M -48.63 % 195.179 M 1 461.94 % -14.331 M -1 554.85 % -866.000 K -102.01 % 43.137 M
Cost of revenue 1.396 B 11.43 % 1.253 B 14.68 % 1.093 B 29.21 % 845.744 M -24.27 % 1.117 B
General and administrative expenses 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000
Other expenses 2.153 M 0.000 0.000 0.000 0.000
Operating expenses 110.014 M 9.52 % 100.451 M 47.74 % 67.992 M 69.12 % 40.203 M -38.08 % 64.925 M
Cost and expenses 1.506 B 11.29 % 1.354 B 16.61 % 1.161 B 31.02 % 885.947 M -25.03 % 1.182 B
Research and development expenses 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 107.861 M 8.02 % 99.857 M 46.87 % 67.992 M 69.12 % 40.203 M -38.08 % 64.925 M
Interest income 67.182 M 30.77 % 51.375 M 207.23 % 16.722 M 1.62 % 16.456 M 46.47 % 11.235 M
Interest expense 3.458 M -45.28 % 6.319 M -20.60 % 7.958 M 98.26 % 4.014 M -69.01 % 12.951 M
Depreciation and amortization -33.530 M -60.34 % -20.912 M -12.25 % -18.630 M 18.67 % -22.908 M 17.06 % -27.621 M
Operating income 303.399 M -57.86 % 719.995 M 524.12 % 115.362 M 960.97 % -13.399 M -108.85 % 151.406 M
Operating income ratio 0.17 -51.72 % 0.35 284.09 % 0.09 688.68 % -0.02 -113.52 % 0.11
Total other income expenses net 63.242 M 44.30 % 43.826 M 143.10 % -101.673 M -934.00 % 12.191 M 451.53 % -3.468 M
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Net debt 28.280 M 299.27 % 7.083 M 102.91 % -243.673 M -3 053.25 % 8.251 M 112.81 % -64.413 M
Total investments 1.046 B 20.96 % 864.800 M 157.96 % 335.249 M -22.15 % 430.634 M -37.50 % 689.052 M
Total debt 29.236 M 239.09 % 8.622 M -83.14 % 51.135 M 111.89 % 24.133 M -29.03 % 34.003 M
Accumulated other comprehensive income loss 212.173 M -4.50 % 222.173 M 0.00 % 222.173 M 0.00 % 222.173 M 0.00 % 222.173 M
Retained earnings 774.711 M -15.61 % 917.976 M 162.91 % 349.166 M 8.76 % 321.045 M -41.94 % 552.934 M
Common stock 212.173 M -4.50 % 222.173 M 0.00 % 222.173 M 0.00 % 222.173 M 0.00 % 222.173 M
Total equity 1.606 B -8.19 % 1.749 B 48.20 % 1.180 B 2.44 % 1.152 B -23.09 % 1.498 B
Other non current liabilities 12.975 M 40.16 % 9.257 M 76.63 % 5.241 M 9.28 % 4.796 M -16.31 % 5.731 M
Long term debt 0.000 0.000 -100.00 % 3.765 M -67.82 % 11.700 M -38.60 % 19.055 M
Total non current liabilities 21.825 M 13.29 % 19.264 M -9.36 % 21.253 M -31.28 % 30.926 M -9.13 % 34.033 M
Other current liabilities 55.747 M -43.53 % 98.716 M -9.66 % 109.277 M -4.22 % 114.086 M 56.56 % 72.869 M
Deferred revenue 6.864 M -41.63 % 11.759 M 235 080.00 % 5.000 K -99.66 % 1.487 M -70.73 % 5.081 M
Short term debt 21.840 M 346.90 % 4.887 M -88.68 % 43.154 M 432.63 % 8.102 M -45.80 % 14.948 M
Total current liabilities 192.729 M 21.09 % 159.168 M 3.32 % 154.048 M 18.00 % 130.546 M 2.48 % 127.381 M
Total liabilities 214.554 M 20.24 % 178.432 M 1.79 % 175.301 M 8.56 % 161.472 M 0.04 % 161.414 M
Other non current assets 14.131 M 1.44 % 13.930 M -4.93 % 14.653 M -0.74 % 14.762 M -86.43 % 108.767 M
Long term investments 0.000 0.000 -100.00 % 5.621 M -98.69 % 430.634 M -37.50 % 689.052 M
Intangible assets 160.000 K 0.000 -100.00 % 38.000 K -54.76 % 84.000 K 250.00 % 24.000 K
GoodWill 0.000 0.000 0.000 0.000 0.000
Goodwill and intangible assets 160.000 K 0.000 -100.00 % 38.000 K -54.76 % 84.000 K 250.00 % 24.000 K
Property plant equipment net 225.230 M 9.94 % 204.862 M 27.76 % 160.348 M -9.82 % 177.801 M -10.80 % 199.339 M
Total non current assets 241.362 M 9.38 % 220.662 M 13.51 % 194.391 M -68.90 % 624.983 M -37.48 % 999.580 M
Other current assets 8.104 M -85.23 % 54.852 M -50.99 % 111.921 M 4.09 % 107.526 M 53.71 % 69.955 M
Short term investments 1.046 B 20.96 % 864.800 M 162.36 % 329.628 M 0.000 0.000
cash and cash equivalents 956.000 K -37.88 % 1.539 M -99.48 % 294.808 M 1 756.24 % 15.882 M -83.86 % 98.416 M
Cash and short term investments 1.047 B 20.86 % 866.339 M 38.74 % 624.436 M 3 831.72 % 15.882 M -83.86 % 98.416 M
Total current assets 1.579 B -7.49 % 1.707 B 47.00 % 1.161 B 68.64 % 688.485 M 4.36 % 659.721 M
Inventory 326.632 M 31.43 % 248.530 M 39.06 % 178.715 M 6.89 % 167.199 M -5.39 % 176.718 M
Net receivables 197.065 M -63.30 % 536.976 M 118.32 % 245.955 M -38.18 % 397.878 M 26.46 % 314.632 M
Tax assets 1.841 M -1.55 % 1.870 M -86.38 % 13.731 M 706.76 % 1.702 M -29.02 % 2.398 M
Other assets 0.000 0.000 0.000 0.000 0.000
Account payables 100.871 M 214.76 % 32.047 M 1 888.03 % 1.612 M -76.54 % 6.871 M -63.72 % 18.938 M
Tax payables 7.407 M -37.01 % 11.759 M 0.000 0.000 -100.00 % 15.545 M
Deferred revenue non current 0.000 0.000 -100.00 % 4.216 M -2.66 % 4.331 M 0.000
Minority interest 0.000 0.000 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000 0.000 0.000
Other total stockholders equity 406.605 M 5.17 % 386.605 M 0.00 % 386.605 M 0.00 % 386.605 M -22.77 % 500.607 M
Deferred tax liabilities non current 8.850 M -11.56 % 10.007 M 24.60 % 8.031 M -20.48 % 10.099 M 9.21 % 9.247 M
Other liabilities 0.000 0.000 0.000 0.000 0.000
Total assets 1.820 B -5.56 % 1.927 B 42.20 % 1.355 B 3.19 % 1.313 B -20.84 % 1.659 B
2023 2022 2021 2020 2019
2023 2022 2021 2020 2019
Deferred income tax 0.000 0.000 0.000 0.000 0.000
Stock based compensation 0.000 0.000 0.000 0.000 0.000
Change in working capital 301.644 M 216.14 % -259.727 M -216.49 % 222.968 M 359.20 % -86.021 M -185.31 % 100.834 M
Accounts receivables 372.786 M 261.70 % -230.547 M -256.03 % 147.762 M 217.21 % -126.066 M -626.81 % 23.930 M
Inventory -79.967 M -17.41 % -68.112 M -476.68 % -11.811 M -219.61 % 9.875 M -90.08 % 99.558 M
Accounts payables 3.212 M -89.28 % 29.972 M 669.92 % -5.259 M 56.42 % -12.067 M 69.98 % -40.196 M
Other working capital 5.613 M -37.35 % 8.960 M -90.29 % 92.276 M 118.47 % 42.237 M 140.78 % 17.542 M
Other non cash items 87.377 M 30.68 % 66.861 M 234.65 % -49.656 M -215.03 % 43.167 M 353.70 % -17.015 M
Net cash provided by operating activities 621.868 M 75.24 % 354.864 M 94.23 % 182.702 M 376.39 % -66.104 M -129.65 % 222.928 M
Investments in property plant and equipment -47.882 M 26.66 % -65.285 M -4 757.51 % -1.344 M 82.32 % -7.601 M -31.44 % -5.783 M
Acquisitions net 0.000 0.000 0.000 -100.00 % 6.539 M 316.50 % 1.570 M
Purchases of investments -181.297 M 66.31 % -538.100 M -63.24 % -329.628 M 0.000 0.000
Sales maturities of investments 33.000 K 17.86 % 28.000 K -99.99 % 401.232 M 0.000 0.000
Other investing activites 0.000 0.000 0.000 0.000 0.000
Net cash used for investing activites -229.146 M 62.02 % -603.357 M -958.75 % 70.260 M 6 715.82 % -1.062 M 74.79 % -4.213 M
Debt repayment 0.000 0.000 0.000 0.000 0.000
Common stock issued 0.000 0.000 0.000 0.000 0.000
Common stock repurchased -342.899 M 0.000 0.000 0.000 0.000
Dividends paid -66.652 M 0.000 0.000 0.000 0.000
Other financing activites -326.653 M -666.90 % -42.594 M -264.44 % 25.902 M 267.80 % -15.436 M 88.68 % -136.357 M
Net cash used provided by financing activities -393.305 M -823.38 % -42.594 M -264.44 % 25.902 M 267.80 % -15.436 M 88.68 % -136.357 M
Effect of forex changes on cash 0.000 0.000 0.000 0.000 0.000
Net change in cash -583.000 K 99.80 % -291.087 M -204.38 % 278.864 M 437.60 % -82.602 M -200.30 % 82.358 M
Cash at beginning of period 0.000 0.000 0.000 0.000 0.000
Cash at end of period -583.000 K 99.80 % -291.087 M -204.38 % 278.864 M 437.60 % -82.602 M -200.30 % 82.358 M
Operating cash flow 621.868 M 75.24 % 354.864 M 94.23 % 182.702 M 376.39 % -66.104 M -129.65 % 222.928 M
Capital expenditure -47.882 M 26.66 % -65.285 M -4 757.51 % -1.344 M 82.32 % -7.601 M -31.44 % -5.783 M
Free CashFlow 573.986 M 98.21 % 289.579 M 59.67 % 181.358 M 346.06 % -73.705 M -133.94 % 217.145 M
2023 2022 2021 2020 2019
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
Revenue 318.010 M 19.69 % 265.694 M -31.79 % 389.544 M -41.26 % 663.152 M 67.57 % 395.737 M -8.20 % 431.077 M
Net income 12.027 M 238.10 % -8.709 M -141.47 % 21.003 M -71.18 % 72.883 M 25.68 % 57.992 M -10.61 % 64.876 M
Income before tax 16.210 M 247.67 % -10.977 M -136.56 % 30.021 M -71.89 % 106.813 M 37.16 % 77.873 M -10.72 % 87.227 M
Income before tax ratio 0.05 223.38 % -0.04 -153.61 % 0.08 -52.15 % 0.16 -18.15 % 0.20 -2.75 % 0.20
EBITDA 5.276 M 119.04 % -27.713 M -261.38 % 17.173 M -83.83 % 106.178 M 54.02 % 68.936 M -6.69 % 73.878 M
Net income ratio 0.04 215.38 % -0.03 -160.79 % 0.05 -50.94 % 0.11 -25.00 % 0.15 -2.63 % 0.15
Ratio EBITDA 0.02 115.91 % -0.10 -336.60 % 0.04 -72.47 % 0.16 -8.09 % 0.17 1.64 % 0.17
Gross profit ratio 0.16 969.77 % 0.01 -91.47 % 0.17 -38.04 % 0.28 -6.10 % 0.29 7.84 % 0.27
Weighted average shs out dil 212.173 M -4.50 % 222.173 M 0.00 % 222.173 M 4.71 % 212.173 M -4.50 % 222.173 M 0.00 % 222.173 M
Weighted average shs out 212.173 M -4.50 % 222.173 M 0.00 % 222.173 M 4.71 % 212.173 M -4.50 % 222.173 M 0.00 % 222.173 M
EPS diluted 0.06 244.64 % -0.04 -141.48 % 0.09 -72.21 % 0.34 30.77 % 0.26 -10.34 % 0.29
Earnings per share 0.06 244.64 % -0.04 -141.48 % 0.09 -72.21 % 0.34 30.77 % 0.26 -10.34 % 0.29
Gross profit 49.757 M 1 180.42 % 3.886 M -94.18 % 66.821 M -63.60 % 183.591 M 57.35 % 116.679 M -1.00 % 117.856 M
Income tax expense 4.183 M 284.44 % -2.268 M -125.15 % 9.018 M -73.42 % 33.930 M 70.67 % 19.881 M -11.05 % 22.351 M
Cost of revenue 268.253 M 2.46 % 261.808 M -18.88 % 322.723 M -32.70 % 479.561 M 71.85 % 279.058 M -10.91 % 313.221 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 0.000 0.000 0.000 0.000 0.000 0.000
Operating expenses 53.043 M 33.16 % 39.835 M -30.25 % 57.108 M -33.77 % 86.230 M 51.46 % 56.934 M 6.91 % 53.255 M
Cost and expenses 321.296 M 6.52 % 301.643 M -20.58 % 379.831 M -32.87 % 565.791 M 68.39 % 335.992 M -8.32 % 366.476 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses 53.043 M 33.16 % 39.835 M -30.25 % 57.108 M -33.77 % 86.230 M 51.46 % 56.934 M 6.91 % 53.255 M
Interest income 0.000 0.000 0.000 0.000 0.000 0.000
Interest expense 966.000 K 103.37 % 475.000 K 43.07 % 332.000 K -80.16 % 1.673 M 237.98 % 495.000 K -17.22 % 598.000 K
Depreciation and amortization -39.586 K -132.42 % 122.085 K 193.59 % 41.584 K -24.23 % 54.880 K 102.65 % 27.081 K -68.53 % 86.065 K
Operating income -3.286 M 90.86 % -35.949 M -470.11 % 9.713 M -90.02 % 97.361 M 62.96 % 59.745 M -7.52 % 64.601 M
Operating income ratio -0.01 92.36 % -0.14 -642.64 % 0.02 -83.02 % 0.15 -2.75 % 0.15 0.74 % 0.15
Total other income expenses net 19.496 M -21.93 % 24.972 M 22.97 % 20.308 M 114.85 % 9.452 M -47.86 % 18.128 M -19.88 % 22.626 M
2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
2023-09-30 2023-03-31 2022-09-30
Net debt 37.505 M 32.62 % 28.280 M -57.65 % 66.772 M
Total investments 1.080 B 3.26 % 1.046 B -20.22 % 1.311 B
Total debt 44.525 M 52.30 % 29.236 M -56.74 % 67.578 M
Accumulated other comprehensive income loss 212.173 M 0.00 % 212.173 M -4.50 % 222.173 M
Retained earnings 0.000 -100.00 % 774.711 M 0.000
Common stock 212.173 M 0.00 % 212.173 M -4.50 % 222.173 M
Total equity 1.618 B 0.74 % 1.606 B -11.66 % 1.818 B
Other non current liabilities 16.419 M 26.54 % 12.975 M 21.32 % 10.695 M
Long term debt 0.000 0.000 0.000
Total non current liabilities 23.641 M 8.32 % 21.825 M 21.95 % 17.897 M
Other current liabilities 23.865 M -57.19 % 55.747 M -53.73 % 120.491 M
Deferred revenue 7.407 M 7.91 % 6.864 M -65.92 % 20.142 M
Short term debt 34.298 M 57.04 % 21.840 M -65.15 % 62.674 M
Total current liabilities 134.526 M -30.20 % 192.729 M -21.88 % 246.702 M
Total liabilities 158.167 M -26.28 % 214.554 M -18.91 % 264.599 M
Other non current assets 20.997 M 48.59 % 14.131 M 71.43 % 8.243 M
Long term investments 5.913 M 0.000 -100.00 % 5.684 M
Intangible assets 240.000 K 50.00 % 160.000 K 0.000
GoodWill 0.000 0.000 0.000
Goodwill and intangible assets 240.000 K 50.00 % 160.000 K 0.000
Property plant equipment net 211.445 M -6.12 % 225.230 M 0.84 % 223.351 M
Total non current assets 238.595 M -1.15 % 241.362 M 1.72 % 237.278 M
Other current assets 60.919 M 651.72 % 8.104 M -88.46 % 70.208 M
Short term investments 1.074 B 2.69 % 1.046 B -19.88 % 1.306 B
cash and cash equivalents 7.020 M 634.31 % 956.000 K 18.61 % 806.000 K
Cash and short term investments 1.081 B 3.27 % 1.047 B -19.85 % 1.306 B
Total current assets 1.537 B -2.64 % 1.579 B -14.42 % 1.845 B
Inventory 302.999 M -7.24 % 326.632 M 50.31 % 217.304 M
Net receivables 91.964 M -53.33 % 197.065 M -21.50 % 251.024 M
Tax assets 0.000 -100.00 % 1.841 M 0.000
Other assets 0.000 0.000 0.000
Account payables 61.549 M -38.98 % 100.871 M 333.80 % 23.253 M
Tax payables 7.407 M 0.00 % 7.407 M -63.23 % 20.142 M
Deferred revenue non current 0.000 0.000 0.000
Minority interest 0.000 0.000 0.000
Capital lease obligations 0.000 0.000 0.000
Preferred stock 0.000 0.000 0.000
Other total stockholders equity 1.193 B 193.47 % 406.605 M -70.39 % 1.373 B
Deferred tax liabilities non current 7.222 M -18.40 % 8.850 M 22.88 % 7.202 M
Other liabilities 0.000 0.000 0.000
Total assets 1.776 B -2.44 % 1.820 B -12.58 % 2.082 B
2023-09-30 2023-03-31 2022-09-30
Deferred income tax
Stock based compensation
Change in working capital
Accounts receivables
Inventory
Accounts payables
Other working capital
Other non cash items
Net cash provided by operating activities
Investments in property plant and equipment
Acquisitions net
Purchases of investments
Sales maturities of investments
Other investing activites
Net cash used for investing activites
Debt repayment
Common stock issued
Common stock repurchased
Dividends paid
Other financing activites
Net cash used provided by financing activities
Effect of forex changes on cash
Net change in cash
Cash at beginning of period
Cash at end of period
Operating cash flow
Capital expenditure
Free CashFlow
Date Form 10K
2023
2022
2021
2020
2019