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