Unlisted Deals:
×

Fusion Techstack (ICEX) Annual Report | Balance Sheet | Financials

Last Traded Price 3.75 + 0.00 %

Fusion Techstack Limited (ICEX) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Fusion Techstack Limited

Fusion Techstack Limited Standalone Balance Sheet (Rs in Thousands)

 

Particulars

31-03-2025

31-03-2024

Non-Current Assets

 

 

Property, Plant and Equipment

17,091.35

23,902.06

Intangible assets (Software Under Development)

7,900.00

-

Non-Current Investments

1,30,000.00

1,30,000.00

Other Non-Current Assets

3,594.93

3,579.33

Current Assets

 

 

Investments

4,845.83

19,198.73

Trade receivables

4,227.69

-

Cash and Cash Equivalents

3,271.20

1,400.95

Loans & Advances

3,61,813.50

3,75,000.00

Other Financial Assets

24,419.75

10,518.61

Other Current Assets

2,26,736.73

2,24,843.52

Total Assets

7,83,900.99

7,88,443.20

Equity

 

 

Equity Share Capital

26,67,537.38

26,67,537.38

Other Equity

-19,65,627.85

-24,04,465.14

Settlement Guarantee Fund

-

4,27,473.82

Non-Current Liabilities

 

 

Provisions

1,309.38

1171.14

Current Liabilities

 

 

Lease Liabilities

7,191.17

12,358.25

Trade Payable:

 

 

Total Outstanding Dues of Creditors Other than Micro Enterprises and Small Enterprises

3,798.14

5,615.45

Other Financial Liabilities

57,619.43

63,559.74

Other Current Liabilities

10,501.63

14,019.55

Other Current Provisions

1,571.71

1,173.01

Total Equity and Liabilities

7,83,900.99

7,88,443.20

 Fusion Techstack Limited Standalone Profit & Loss Statement (Rs in Thousands)

 

Particulars

31-03-2025

31-03-2024

Revenue

 

 

Revenue from operations

-

60.90

Other income

61,610.10

96,073.03

Total income

61,610.10

96,133.93

Expenses

 

 

Employee benefits expense

33,251.45

34,920.84

Operating cost

80.81

146.36

Finance Cost

215.04

779.04

Depreciation and amortization expense

6,194.77

9032.79

Other expenses

10,836.43

22,088.93

Total expenses

50,578.50

66,967.96

Profit(loss) before tax

11,031.60

29,165.97

Income tax for earlier years

-

-

Profit(loss) for the year

11,031.60

29,165.97

Other Comprehensive Income

 

 

Remeasurement of Employee benefits obligations

-355.72

246.3

Total comprehensive income for the year

11,387.32

28919.67

Earnings per equity share (Face Value of Rs. 5 each fully paid up)

 

 

Basic

0.02

0.05

Diluted

0.02

0.05

 Fusion Techstack Limited Standalone Cash Flow Statement (Rs in Thousands)

 

Particulars

31-03-2025

31-03-2024

Cash Flows from Operating Activities

 

 

Net Profit/(Loss) Before Tax

11,031.60

29,165.97

Adjustments for:

 

 

Depreciation, Amortization, and Impairment Expense

6,194.77

9,032.79

Finance Cost - Lease under Ind AS 116

215.04

779.04

Interest Income

-56,344.74

-11,761.34

(Gain)/Loss on Foreign Exchange

-

223.32

Profit on sale of Property, Plant and equipment (net)

-

-5,469.47

Excess provisions written back

-1,186.07

-74,497.69

(Gain)/Loss on Redemption/Fair Valuation of Units of Mutual Funds

-732.95

-4,115.81

Operating Profit/(Loss) Before Working Capital Changes

-40,822.36

-56,643.19

Adjustments for:

 

 

Trade Receivables and Other Current Assets

-6,120.90

-11,836.70

Other Current Financial Assets

-13,901.14

-327.62

Other Non-Current Assets

-15.60

-863.27

Other Non-Current Liabilities

138.24

493.13

Trade Payables and Other Current Liabilities

-5,335.23

-60,581.21

Other Financial Liabilities

-5,940.31

-5,500.83

Other Current Provisions

398.70

391.63

Adjustment for Increase in Settlement Guarantee Fund

-

41,590.05

Cash Generated from/(Used in) Operations

-71,598.58

-93,278.01

Net Income Tax Paid (Net of Refunds)

-164.50

-3,083.51

Net Cash Generated from/(Used in) Operating Activities

-71,763.08

-96,361.52

Cash Flows from Investing Activities

 

 

Purchase of Property, Plant, Equipment and Intangible Assets

-

-238.67

Proceeds from Sale of Property, Plant, and Equipment

-

8,704.00

Interest Received

56,344.74

11,761.34

Investment in Non-Corporate Debenture

-

-30,000.00

Proceeds of Current Investments (Net)

35,268.73

2,02,142.59

Purchase of Current Investments

-12,598.03

-99,944.92

Loans and Advances Given

-

-60,000.00

Repayment received for loans and advances given

-

70,000.00

Net Cash Generated from/(Used in) Investing Activities

79,015.44

1,02,424.34

Cash Flows from Financing Activities

 

 

Lease Rent Payments

-5,382.11

-5,696.22

Net Cash Generated from/(Used in) Financing Activities

-5,382.11

-5,696.22

Net Increase/(Decrease) in Cash and Cash Equivalents

1,870.25

366.60

Cash and Cash Equivalents at the Beginning of the Year

1,400.95

1,034.35

Cash and Cash Equivalents at the Close of the Year

3,271.20

1,400.95

Summary of the Cash Flow Statement for the years 2025 and 2024:

Cash Flows from Operating Activities

In FY 2024–25, Fusion Techstack Limited reported a net loss from operating activities of ₹71,763.08 thousand, compared to a loss of ₹96,361.52 thousand in the previous year. This indicates a smaller cash outflow from operations, though operations still consumed cash. The major reason for the negative cash flow is the significant reduction in operating profit due to high non-cash income like interest income and excess provisions written back in FY 2024, which are non-recurring in nature. Additionally, working capital movements, including increased trade receivables, financial assets, and liabilities, contributed to the outflow. Despite reduced negative cash flow compared to the prior year, the company still faces operational inefficiency in converting profits into cash.

Cash Flows from Investing Activities

The company generated a positive cash inflow of ₹79,015.44 thousand from investing activities during FY 2024–25, compared to ₹1,02,424.34 thousand in FY 2023–24. The main sources of inflow were interest income and proceeds from the sale or redemption of investments, indicating active management of liquid investments. However, the overall inflow declined compared to last year due to lower redemption of mutual funds and fewer loan repayments. No significant capital expenditure was incurred during the year, suggesting limited investment in long-term assets and a focus on maintaining liquidity rather than expansion.

Cash Flows from Financing Activities

Under financing activities, the company reported a cash outflow of ₹5,382.11 thousand in FY 2024–25, slightly lower than ₹5,696.22 thousand in the previous year. This outflow mainly represents lease rent payments under Ind AS 116, with no major financing inflows such as borrowings or share issues. The consistency of lease payments shows stable financial obligations but no fresh capital infusion or debt repayment activities, reflecting a conservative financing position.

Net Increase/(Decrease) in Cash and Cash Equivalents

Overall, the company’s cash position improved slightly, with cash and cash equivalents increasing by ₹1,870.25 thousand in FY 2024–25 compared to an increase of ₹366.60 thousand in FY 2023–24. The improvement was driven by positive investing cash flows that offset the negative operating cash flows. The closing cash balance stood at ₹3,271.20 thousand as of March 31, 2025, up from ₹1,400.95 thousand a year earlier. While liquidity has improved, the company still depends heavily on investment income rather than core operations for sustaining its cash balance.

Financial Ratios of Fusion Techstack Limited

Particulars

31-03-2025

31-03-2024

Current Ratio

7.75

6.52

Return on Equity Ratio (%)

2.29

11.73

Trade Receivables Turnover Ratio

0

0

Trade Payables Turnover Ratio

2.30

0.33

Net Capital Turnover ratio

0.00

0.01

Net Profit ratio

0.18

0.30

Return on capital employed

-14.89

-103.08

Return on Investment

1.38

1.38

Summary of the financial ratios of Fusion Techstack Limited for the year 2025 & 2024:

Current Ratio

The company’s current ratio improved from 6.52 in FY 2023–24 to 7.75 in FY 2024–25, indicating a stronger short-term liquidity position. This suggests that Fusion Techstack Limited has more than enough current assets to cover its current liabilities comfortably. However, such a high ratio might also mean that too many resources are tied up in non-productive current assets, which could otherwise be utilized for business growth. Overall, liquidity remains healthy and well above the ideal benchmark of 2:1.

Return on Equity (ROE) Ratio

The Return on Equity declined sharply from 11.73% in FY 2023–24 to 2.29% in FY 2024–25. This drop indicates that the company generated significantly lower profits from shareholders’ funds in the current year. The decline reflects reduced profitability and less efficient use of equity capital, possibly due to lower operational income and high reliance on non-core investment gains. Despite remaining positive, the fall in ROE signals weaker value creation for shareholders compared to the previous year.

Trade Receivables Turnover Ratio

The Trade Receivables Turnover Ratio stood at 0 in both FY 2024–25 and FY 2023–24, implying that the company either did not have significant trade receivables or had minimal revenue from credit sales. This could suggest that Fusion Techstack operates primarily on a cash-based model or has negligible receivable balances. While this eliminates collection risks, it may also reflect limited business activity in terms of customer transactions.

Trade Payables Turnover Ratio

The Trade Payables Turnover Ratio improved substantially from 0.33 in FY 2023–24 to 2.30 in FY 2024–25, indicating that the company is now settling its payables more frequently and efficiently. This improvement shows stronger cash management and better relationships with suppliers. However, it may also suggest that the company is not fully utilizing the available credit period, possibly opting for faster payments due to improved liquidity or reduced procurement volumes.

Net Capital Turnover Ratio

The Net Capital Turnover Ratio remained very low at 0.00 in FY 2024–25, unchanged from 0.01 in FY 2023–24. This shows that the company is not effectively using its working capital to generate revenue. Such a stagnant ratio reflects weak operational efficiency and limited sales activity relative to the company’s capital employed. The management may need to enhance business operations to better utilize the funds invested in working capital.

Net Profit Ratio

The Net Profit Ratio decreased from 0.30 in FY 2023–24 to 0.18 in FY 2024–25, indicating a decline in overall profitability. This means that for every ₹100 of revenue, the company earned only ₹0.18 as net profit, compared to ₹0.30 in the previous year. The reduction suggests increased expenses or lower income from core operations, emphasizing the need for better cost control and revenue enhancement strategies.

Return on Capital Employed (ROCE)

The ROCE improved from a steep negative -103.08% in FY 2023–24 to -14.89% in FY 2024–25, though it still remains negative. This indicates that the company continues to generate losses from the capital employed, meaning the funds invested in business assets are not yielding adequate returns. The improvement, however, suggests that losses have narrowed and operational performance has somewhat stabilized compared to the prior year.

Return on Investment (ROI)

The Return on Investment remained steady at 1.38% for both FY 2024–25 and FY 2023–24, reflecting stable earnings from the company’s investments. This consistency shows that the company’s investment portfolio continues to generate modest but reliable returns. However, the relatively low ROI also indicates that investment efficiency could be improved to yield higher gains from available funds.

Fusion Techstack Capital Annual Report

Indian Commodity Exchange Annual Report 2023-24

Download

Indian Commodity Exchange Annual Report 2022-23

Download

Indian Commodity Exchange Annual Report 2021-22

Download

Indian Commodity Exchange Annual Report 2019-20

Download

Fusion Techstack Limited (ICEX) Annual Report 2024-25

Download
Support Puja Support Ishika Support Purvi

News Alert