| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Matrix Gas and Renewables Limited |
|
Particulars |
31-03-2024 |
31-03-2023 |
|
Equity |
|
|
|
Share Capital |
2,644.85 |
1,501 |
|
Reserves & Surplus |
39,607.73 |
1,678.27 |
|
Non-Current Liabilities |
|
|
|
Long Term Borrowings |
27.31 |
- |
|
Other Long term liabilities |
15.00 |
15.00 |
|
Long term provisions |
7.11 |
1.71 |
|
Current Liabilities |
|
|
|
Short Term borrowings |
2,393.32 |
2,885.71 |
|
Trade Payables |
6,984.32 |
1,143.53 |
|
Other current liabilities |
1,351.42 |
319.81 |
|
Short term Provisions |
1,091 |
764.29 |
|
Total Equity & Liabilities |
54,122.06 |
8,309.32 |
|
Non-Current Assets |
|
|
|
Tangible assets |
49.40 |
7.02 |
|
Tangible assets capital work under progress |
450.71 |
450.71 |
|
Non-current investment |
3.00 |
- |
|
Deferred tax assets |
0.27 |
0.23 |
|
Other non-current assets |
57.92 |
3,121.25 |
|
Current Assets |
|
|
|
Inventories |
232.73 |
- |
|
Trade Receivables |
20,341.66 |
170.90 |
|
Cash & bank balances |
22,361.99 |
1,464.51 |
|
Short term loan and advances |
7,400.53 |
2,976.27 |
|
Other Current Assets |
3,223.85 |
118.43 |
|
Total Assets |
54,122.06 |
8,309.32 |
|
Particulars |
31-03-2024 |
31-03-2023 |
|
Income |
|
|
|
Revenue from sale of products |
60,679.17 |
48,920.95 |
|
Revenue from sale of services |
265.43 |
48.90 |
|
Other operating revenue |
- |
-44.87 |
|
Other income |
489.25 |
56.36 |
|
Total Income |
61,433.85 |
48,981.34 |
|
Expenses |
|
|
|
Cost of material consumed |
2,597.25 |
1,175.68 |
|
Purchase of stock in trade |
52,418.44 |
43,103.20 |
|
Employee Benefit Expenses |
466.46 |
94.53 |
|
Finance Costs |
296.01 |
324.24 |
|
Depreciation, amortization & obsolescence |
7.13 |
0.77 |
|
CSR expense |
28.60 |
- |
|
Other Expenses |
611.61 |
48.34 |
|
Total Expenses |
56,425.50 |
44,746.76 |
|
Profit before tax |
5,008.35 |
4,234.58 |
|
Current Tax |
1,289.39 |
1,066.10 |
|
Deferred Tax |
-0.04 |
-0.23 |
|
Profit/(Loss) for the period |
3,719.00 |
3,168.71 |
|
Earnings per share |
|
|
|
Basic |
20.76 |
21.11 |
|
Diluted |
20.76 |
21.11 |
|
Particulars |
31-03-2024 |
31-03-2023 |
|
Cash Flow from Operating Activities |
|
|
|
Net Profit before tax and ordinary items |
5,008.35 |
4,234.58 |
|
Adjustments: |
|
|
|
Depreciation and
amortization |
7.13 |
0.77 |
|
Finance costs |
296.01 |
324.24 |
|
Other adjustment to reconcile profit |
-483.83 |
-54.64 |
|
Movement in working capital |
|
|
|
(Increase)/decrease in
inventories |
-232.73 |
- |
|
(Increase)/decrease in
trade receivables |
-20,170.76 |
-169.16 |
|
Increase/(decrease) in
other current assets |
-3,105.42 |
776.11 |
|
Increase/(decrease) in
trade payables |
5,840.79 |
1,143.53 |
|
Increase/(decrease) in
other current liabilities |
1,031.61 |
319.37 |
|
Increase/(decrease) in
other provisions |
-0.39 |
2.01 |
|
Cashflow (used in)/from Operations |
-11,809.24 |
6,576.81 |
|
Direct Tax Paid |
962.31 |
307.04 |
|
Net Cash from Operating Activities |
-12,771.55 |
6,269.77 |
|
Cash Flow from used in Investing Activities |
|
|
|
Purchase of tangible assets |
49.51 |
7.78 |
|
Interest received |
489.25 |
56.36 |
|
Other inflows/outflows of cash |
-1,363.93 |
-5,229.04 |
|
Net Cash from (used in) Investing Activities |
-924.19 |
-5,180.46 |
|
Cash Flow from used in Financing Activities |
|
|
|
Proceeds from issuing shares |
1,143.85 |
- |
|
Proceeds from borrowings |
17,168.79 |
42,652.71 |
|
Repayment of borrowing |
17,633.87 |
41,953.29 |
|
Interest paid |
296.01 |
324.24 |
|
Other inflow(outflows) of cash |
34,210.46 |
- |
|
Net Cash from used in Financing Activities |
34,593.22 |
375.18 |
|
Net Increase/decrease in Cash & cash
equivalents |
20,897.48 |
1,464.49 |
|
Cash and cash equivalents at the beginning of the
year |
20,897.48 |
1,464.49 |
|
Cash and cash equivalents at the end of the year |
22,361.99 |
1,464.51 |
Summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow
from Operating Activities
During FY 2023–24,
the company reported a higher net
profit before tax of ₹5,008.35 lakhs compared to ₹4,234.58
lakhs in FY 2022–23, indicating improved accounting profitability. However,
despite this increase, net cash from operating activities turned negative at
₹(12,771.55) lakhs, compared to a positive ₹6,269.77 lakhs in the previous
year.
The major reason for
this sharp decline is significant working capital changes. Trade receivables
increased substantially by ₹20,170.76 lakhs, indicating large credit sales or
delayed collections, which severely impacted liquidity. Other current assets
also increased by ₹3,105.42 lakhs and inventories rose by ₹232.73 lakhs.
Although trade payables increased by ₹5,840.79 lakhs and other current
liabilities rose by ₹1,031.61 lakhs (providing some liquidity support), these
were insufficient to offset the heavy rise in receivables.
Thus, despite
operational profitability, the company experienced cash strain due to
aggressive working capital expansion, especially in receivables.
Cash Flow
from Investing Activities
Net cash used in
investing activities stood at ₹(924.19) lakhs in FY 2023–24 compared to
₹(5,180.46) lakhs in FY 2022–23, showing reduced investment outflow during the
year.
The company made
limited capital expenditure with purchase of tangible assets amounting to
₹49.51 lakhs. It earned higher interest income of ₹489.25 lakhs compared to
₹56.36 lakhs in the previous year. Other investing outflows reduced
significantly from ₹5,229.04 lakhs to ₹1,363.93 lakhs.
Overall, investing
activities reflect moderate capital spending and improved inflows, indicating a
relatively conservative investment approach during the year.
Cash Flow
from Financing Activities
Financing activities
generated a strong positive cash flow of ₹34,593.22 lakhs in FY 2023–24,
compared to ₹375.18 lakhs in FY 2022–23.
The company raised
₹1,143.85 lakhs through issuance of shares. Borrowings during the year amounted
to ₹17,168.79 lakhs, while repayments were ₹17,633.87 lakhs, indicating partial
debt rollover. A major inflow of ₹34,210.46 lakhs under other financing inflows
significantly strengthened cash reserves. Interest payments remained stable at
₹296.01 lakhs.
The strong positive
financing cash flow indicates that the company relied heavily on external
funding to offset the negative operating cash flows and support liquidity.
Net Cash
Position
Net increase in cash
and cash equivalents was ₹20,897.48 lakhs during FY 2023–24, compared to
₹1,464.49 lakhs in FY 2022–23. Cash balance increased from ₹1,464.51 lakhs at
the beginning of the year to ₹22,361.99 lakhs at year-end.
The sharp rise in
closing cash balance is primarily driven by financing inflows rather than
operational cash generation. While liquidity has improved significantly, the
sustainability of cash flows depends on better management of receivables and
working capital in future periods.