| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| BLSX Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Equity |
|
|
|
Equity share capital |
86,232.18 |
86,232.18 |
|
Reserve and surplus |
35,619.32 |
20,144.13 |
|
Current liabilities |
|
|
|
Trade payables |
8,390.00 |
10,018.27 |
|
Other current liabilities |
7,104.69 |
17,313.85 |
|
Short term Provisions |
6,335.00 |
4,625.00 |
|
Total equity and liabilities |
1,43,681.19 |
1,38,333.43 |
|
Non-current assets |
|
|
|
Tangible assets |
17,096.97 |
20,421.52 |
|
Intangible assets |
6,209.60 |
7,762.00 |
|
Deferred tax assets |
1,543.12 |
1,639.92 |
|
Long term loans and advances |
7,865.01 |
3,704.15 |
|
Other non-current assets |
2,152.18 |
120.33 |
|
Current assets |
|
|
|
Inventories |
74,894.46 |
66,102.71 |
|
Trade receivables |
9,588.13 |
14,208.48 |
|
Cash and cash equivalent |
23,200.69 |
23,898.71 |
|
Short term Loans and advances |
190.88 |
380.44 |
|
Other current assets |
940.15 |
95.17 |
|
Total assets |
1,43,681.19 |
1,38,333.43 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
1,50,950.17 |
89,734.94 |
|
Other Income |
746.21 |
51.20 |
|
Total Income |
1,51,696.38 |
89,786.14 |
|
Expenses |
|
|
|
Purchases of stock in trade |
75,224.80 |
55,163.95 |
|
Changes in inventories of finished goods, WIP and
stock in trade |
-8,791.75 |
-25,398.29 |
|
Employee benefits expense |
39,400.46 |
27,955.04 |
|
Finance costs |
609.00 |
612.03 |
|
Depreciation & amortization expense |
7,271.39 |
8,491.12 |
|
Other Expenses |
16,635.64 |
11,431.60 |
|
Total Expenses |
1,30,349.53 |
78,255.44 |
|
Profit/(Loss) Before Tax |
21,346.85 |
11,530.70 |
|
Current Tax |
-6,200.00 |
-4,550.00 |
|
Deferred Tax |
-96.80 |
1,171.90 |
|
Short and excess provisions |
425.14 |
0.00 |
|
Profit/(Loss) for the period from continuing
operation |
15,475.19 |
8,152.60 |
|
Earning per share |
|
|
|
Basic |
0.18 |
0.09 |
|
Diluted |
0.18 |
0.09 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Net Profit/(loss) Before Tax |
21,346.85 |
11,530.70 |
|
Depreciation expense |
7,271.39 |
8,491.12 |
|
Interest income |
-11.17 |
0.00 |
|
Working
capital adjustments: |
|
|
|
(Increase)/decrease in
trade receivables |
4,620.34 |
-6,251.42 |
|
(Increase)/decrease in
inventories |
-8,791.75 |
-25,398.29 |
|
(Increase)/decrease in
other current asset |
-844.98 |
463.61 |
|
(Increase)/decrease in
other non-current asset |
-2,031.85 |
-120.33 |
|
(Increase)/decrease in
long term loans and advances |
-4,160.86 |
-3,704.15 |
|
(Increase)/decrease in
short term loans and advances |
189.56 |
-380.44 |
|
Increase/(decrease) in
trade payables |
-1,628.27 |
7,839.47 |
|
Increase/(decrease) in
other current liabilities |
-10,209.16 |
15,541.24 |
|
Cash
generated from operating activities |
5,750.10 |
8,011,51 |
|
Income tax paid, net of
refund |
4,064.86 |
0.00 |
|
Net Cash from/(used in) Operating Activities |
1,685.24 |
8,011.51 |
|
Cash Flow from Investing Activities |
|
|
|
(Purchase)/sale of tangible assets |
-2,394.44 |
-118.79 |
|
Interest received |
11.17 |
0.00 |
|
Net Cash from / (used in) Investing Activities |
-2.383.26 |
-118.79 |
|
Cash Flow from Financing Activities |
|
|
|
Net Cash from/(used in) Financing Activities |
0.00 |
0.00 |
|
Net Increase/(decrease) in Cash & cash
equivalents |
-698.02 |
7,892.71 |
|
Cash and cash equivalents at the beginning of the
year |
23,898.71 |
16,006.00 |
|
Cash and cash equivalents at the end of the year |
23,200.69 |
23,898.71 |
Summary
of the Cash Flow Statement for the years 2025 and 2024:
Cash Flow from
Operating Activities
During the year
ended 31-03-2025, the company reported a Net Profit before tax of ₹21,346.85
thousand compared to ₹11,530.70 thousand in the previous year, showing strong
improvement in profitability. After adding depreciation of ₹7,271.39 thousand
and adjusting interest income of ₹11.17 thousand, working capital movements
significantly impacted cash flow. Trade receivables decreased by ₹4,620.34
thousand, which supported cash inflow, but inventories increased by ₹8,791.75
thousand and other current assets increased by ₹844.98 thousand. Long-term
loans and advances increased by ₹4,160.86 thousand and other current
liabilities decreased by ₹10,209.16 thousand, leading to cash outflow. As a
result, cash generated from operations stood at ₹5,750.10 thousand. After
payment of income tax amounting to ₹4,064.86 thousand, the net cash inflow from
operating activities was ₹1,685.24 thousand, compared to ₹8,011.51 thousand in
FY 2023-24.
Cash Flow from Investing Activities
During FY 2024-25,
the company invested ₹2,394.44 thousand in purchase of tangible assets compared
to ₹118.79 thousand in the previous year, indicating higher capital
expenditure. The company also received ₹11.17 thousand as interest income.
Overall, the company reported a net cash outflow from investing activities of
₹2,383.26 thousand as against ₹118.79 thousand in FY 2023-24.
Cash Flow from Financing Activities
There were no
financing activities during FY 2024-25 as well as FY 2023-24. Therefore, net
cash flow from financing activities remained Nil in both years, indicating no
borrowing, repayment, or equity transactions during the year.
Net Increase / (Decrease) in Cash & Cash Equivalents
Due to lower operating inflow and higher investing outflow, the company recorded a net decrease in cash and cash equivalents of ₹698.02 thousand during FY 2024-25, compared to a net increase of ₹7,892.71 thousand in the previous year. Consequently, cash and cash equivalents declined from ₹23,898.71 thousand at the beginning of the year to ₹23,200.69 thousand at the end of the year.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio (in times) |
4.98 |
3.28 |
|
Return
on equity ratio (in times) |
13.56% |
7.97% |
|
Inventory
turnover (no. of days) |
342 |
353 |
|
Debtors
turnover (no. of days) |
29 |
45 |
|
Trade
payables turnover (no. of days) |
45 |
40 |
|
Net capital turnover ratio (in times) |
1.74 |
1.23 |
|
Net profit margin (in %) |
10.25% |
9.09% |
|
Return
on capital employed (in %) |
14.09% |
8.57% |
|
Return
on Investments (in %) |
13.20% |
8.24% |
Summary
of the Financial ratios for the years 2025 and 2024:
Current Ratio
The current ratio
improved to 4.98
times in FY 2024-25 from 3.28 times in FY 2023-24,
indicating a stronger liquidity position. The company has significantly higher
current assets compared to current liabilities, which means it is well capable
of meeting its short-term obligations. The increase reflects better working
capital management and improved financial stability.
Return on Equity
Return on Equity
increased to 13.56%
from 7.97%,
showing that the company generated higher profit for its shareholders during FY
2024-25. This improvement indicates better utilization of shareholders’ funds
and enhanced profitability compared to the previous year.
Inventory Turnover
Inventory holding
period reduced to 342 days from 353 days,
which indicates slight improvement in inventory management. The company is
taking slightly fewer days to sell its inventory compared to last year.
However, the inventory holding period is still high, suggesting scope for
further efficiency improvement.
Debtors Turnover
Debtors collection
period improved significantly to 29 days from 45
days. This means the company is collecting payments from
customers much faster than last year, leading to improved cash flow and better
receivables management.
Trade Payables Turnover
The payable period
increased to 45 days from 40 days,
which indicates the company is taking slightly more time to pay its suppliers.
This may help in maintaining better cash flow, but excessively long payment
cycles should be managed carefully to maintain supplier relationships.
Net Capital Turnover Ratio
The ratio increased
to 1.74
times from 1.23 times, showing
that the company is generating higher revenue per unit of capital employed.
This reflects improved operational efficiency and better utilization of working
capital and overall resources.
Net Profit Margin
Net profit margin
improved to 10.25% from 9.09%,
indicating higher profitability from operations. The company is retaining more
profit out of its revenue, which reflects better cost control and operational
efficiency.
Return on Capital Employed
ROCE increased to 14.09%
from 8.57%,
showing that the company is generating better returns from its total capital
employed (both equity and debt). This reflects improved operational performance
and efficient capital utilization.
Return on Investments
Return on
Investments improved to 13.20% from 8.24%,
indicating better earnings from the company’s invested funds. This reflects
improved investment performance and overall profitability growth during the
year.