| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Milton Cycle Industries Limited |
|
Particulars |
31-03-2024 |
31-03-2023 |
|
EQUITY AND LIABILITIES |
|
|
|
Shareholders ' funds |
|
|
|
Share
capital |
4,200 |
4,200 |
|
Reserves
and surplus |
1,04,372 |
1,07,490 |
|
Current liabilities |
|
|
|
Trade
payables |
|
|
|
total
outstanding dues of micro enterprises and small enterprises |
55,846 |
65,364 |
|
total
outstanding dues of Creditors other than micro enterprises and small
enterprises |
71,330 |
1,57,900 |
|
Other
current liabilities |
1,26,546 |
19,008 |
|
Short-term
provisions |
774 |
9,185 |
|
TOTAL |
3,63,068 |
3,63,147 |
|
ASSETS |
|
|
|
Non-current assets |
|
|
|
Property,
Plant and Equipment |
12,546 |
38,025 |
|
Non-current
investments |
20,532 |
20,532 |
|
Deferred
Tax Assets |
14,368 |
14,368 |
|
Long
term loans and Advances |
914 |
738 |
|
Current assets |
|
|
|
Inventories |
10,078 |
17,165 |
|
Trade
receivables |
1,07,264 |
1,42,424 |
|
Cash
and cash equivalents |
82,517 |
1,238 |
|
Short-term
loans and advances |
90,651 |
95,825 |
|
Other
Current Assets |
24,199 |
32,832 |
|
TOTAL |
3,63,068 |
3,63,147 |
|
Particulars |
31-03-2024 |
31-03-2023 |
|
Revenue
from operations |
47,542 |
11,767 |
|
Other
Income |
967 |
63,834 |
|
Total Income |
48,509 |
75,602 |
|
Expenses |
|
|
|
Cost of
materials consumed |
6,176 |
6,569 |
|
Changes
in inventories of finished goods, work-in-progress and stock-in-trade |
-9,727 |
8,147 |
|
Employee
benefits expenses |
1,997 |
16,319 |
|
Finance
costs |
1 |
16 |
|
Depreciation
and amortisation expenses |
1,438 |
3,267 |
|
Other
expenses |
48,167 |
24,004 |
|
Total Expenses |
48,051 |
58,322 |
|
Profit before tax |
458 |
17,280 |
|
Current
tax expense |
350 |
1,020 |
|
(Loss) for the Period |
108 |
16,260 |
|
Earning
per equity share (Basic & diluted) |
11 |
1,626 |
Milton
Cycles Industries Limited Standalone Cash Flow Statement (Rs InThousands)
|
Particulars |
31-03-2024 |
31-03-2023 |
|
CASH
FLOW FROM OPERATING ACTIVITIES |
|
|
|
Profit/Loss
before Tax and Extraordinary Item |
458 |
17,280 |
|
Additions: |
|
|
|
Depreciation
& amortization |
1,438 |
3,267 |
|
Finance
Cost |
1 |
16 |
|
Deductions: |
|
|
|
Interest
Income |
223 |
1 |
|
Profit/Gain
on Sale of Fixed Asset |
122 |
57,898 |
|
Misc.
income |
622 |
18 |
|
Provision
of Bad debts written off Back |
- |
5.918 |
|
Operating profit before working capital changes |
929 |
43,271 |
|
Change
in inventories |
7,087 |
15,574 |
|
Change
in trade receivables |
35,160 |
10,815 |
|
Change
in other current assets |
13,807 |
-4,566 |
|
Change
in trade payables |
-96,088 |
-60 |
|
Change
in other current liabilities |
99,377 |
-60,502 |
|
Cash generated from operations |
60,271 |
-82,010 |
|
Income
tax provision |
350 |
1,020 |
|
NET CASH GENERATED BY OPERATING ACTIVITIES |
60,621 |
-83,031 |
|
CASH FLOW FROM INVESTING ACTIVITIES |
|
|
|
Additions: |
|
|
|
Reduction
of security deposit |
- |
5,031 |
|
Sale of
Fixed Assets |
17,442 |
58,098 |
|
Interest
Income |
223 |
1 |
|
Provision
of Bad debts written off Back |
- |
5,918 |
|
Misc.
income |
622 |
18 |
|
Deduction: |
|
|
|
Purchase
of Fixed Assets |
2,445 |
- |
|
Investment
in Mutual Fund |
176 |
- |
|
NET CASH GENERATED/(USED BY) BY INVESTING
ACTIVITIES |
20,908 |
69,065 |
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
Long
Term Loans received/paid during the year |
-249 |
-298 |
|
Finance
Cost (Interest Paid) |
-1 |
-16 |
|
NET CASH GENERATED/(USED BY) BY FINANCING
ACTIVITIES |
-250 |
-314 |
|
Net
Increase/(Decrease) in Cash and Cash Equivalents |
81,278 |
-14,279 |
|
Cash
and cash equivalents at beginning of period |
1,238 |
15,518 |
|
Cash and cash equivalents at end of period |
82,517 |
1,238 |
Summary of the Cash Flow Statement for the years
2024 and 2023:
Cash Flow from Operating Activities
During FY 2023–24, the company generated a strong
positive operating cash flow of ₹60,621 thousand, a significant turnaround
compared to a negative operating cash flow of ₹83,031 thousand in FY 2022–23.
Although profit before tax declined sharply to ₹458 thousand from ₹17,280
thousand, operating cash flow improved mainly due to favourable working capital
movements. The reduction in inventories, recovery in trade receivables, and a
substantial increase in other current liabilities contributed positively. These
were partly offset by a large decrease in trade payables. Overall, despite
lower profitability, the company demonstrated improved cash efficiency from
core operations in FY 2023–24.
Cash Flow from Investing Activities
Cash flow from investing activities remained
positive at ₹20,908 thousand in FY 2023–24, though significantly lower than
₹69,065 thousand in FY 2022–23. The inflow during the current year was
primarily driven by sale of fixed assets amounting to ₹17,442 thousand, along
with interest income and miscellaneous income. This was partially offset by
purchase of fixed assets and investment in mutual funds. In the previous year,
higher cash inflows were mainly due to substantial profit on sale of fixed
assets. The decline indicates lower asset monetisation in FY 2023–24, though
investing activities continued to support liquidity.
Cash Flow from Financing Activities
Financing activities resulted in a net cash outflow
of ₹250 thousand in FY 2023–24, broadly in line with the ₹314 thousand outflow
in FY 2022–23. The outflow was due to repayment of long-term loans and payment
of finance costs. There were no fresh borrowings during the year, indicating a
conservative capital structure with limited reliance on external financing.
Net Increase in Cash & Cash Equivalents
As a result of positive cash flows from operating and investing activities, the company recorded a net increase in cash and cash equivalents of ₹81,278 thousand in FY 2023–24, compared to a decline of ₹14,279 thousand in FY 2022–23. Consequently, cash and cash equivalents rose sharply from ₹1,238 thousand at the beginning of the year to ₹82,517 thousand at year-end. This substantial improvement reflects enhanced liquidity and stronger short-term financial stability.
Financial ratios of Milton Cycles Industries Limited (As on 31-03-2024)
|
Particulars |
31-03-2024 |
31-03-2023 |
|
Return on equity
ratio |
0.05 |
-2.44 |
|
Inventory
turnover ratio |
- |
0.54 |
|
Trade
receivables ratio |
0.38 |
0.05 |
|
Trade payables
turnover ratio |
0.00 |
0.03 |
|
Net capital turnover ratio |
0.79 |
0.31 |
|
Net profit ratio |
0.002 |
1.38 |
|
Return on
capital employed |
0.109 |
4.11 |
Summary of the financial and operational metrics for the
year 2024 and 2023:
Return on Equity Ratio
The return on equity ratio improved from -2.44
in 2023 to 0.05 in 2024,
indicating that the company has moved from a loss position to a marginal profit
position. Although the ratio has turned positive, the return generated for
shareholders is still extremely low, showing that the company is not yet
earning a satisfactory return on equity.
Inventory Turnover Ratio
The inventory turnover ratio was not
reported for 2024, while it stood at 0.54 in 2023. This
suggests that either the company did not hold inventory during 2024 or
inventory data was not available. A low turnover in 2023 indicated slow-moving
stock and weak inventory management.
Trade Receivables Turnover Ratio
The trade receivables turnover ratio
improved from 0.05 in 2023 to 0.38 in 2024,
showing better collection efficiency. However, the ratio remains low,
indicating that receivables are still being collected slowly, which may affect
the company’s liquidity.
Trade Payables Turnover Ratio
The trade payables turnover ratio
declined from 0.03 in 2023 to 0.00 in 2024,
indicating that the company is taking a longer time to pay its suppliers. While
this may help conserve cash in the short term, it could strain supplier
relationships.
Net Capital Turnover Ratio
The net capital turnover ratio
increased from 0.31 in 2023 to 0.79 in 2024,
reflecting improved utilization of working capital to generate sales. However,
the ratio is still relatively low, suggesting that capital is not being used
very efficiently.
Net Profit Ratio
The net profit ratio declined sharply
from 1.38
in 2023 to 0.002 in 2024,
indicating a significant fall in profitability. Although the company remained
marginally profitable, the sharp decline suggests rising costs or lower
operating efficiency.
Return on Capital Employed
The return on capital employed
dropped from 4.11 in 2023 to 0.109 in 2024,
indicating a substantial decline in the company’s ability to generate returns
from its capital base. This reflects weak operational performance and
inefficient use of resources.