| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| SPML India Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Non-current assets |
|
|
|
Investments |
29.62 |
18.27 |
|
Other non-current financial assets |
1.00 |
1.00 |
|
Current assets |
|
|
|
Inventories |
0.11 |
0.11 |
|
Cash and cash equivalents |
0.03 |
0.09 |
|
Loans & Advance |
5.08 |
5.03 |
|
Other current assets |
0.04 |
0.02 |
|
Total
assets |
35.92 |
24.56 |
|
Equity |
|
|
|
Equity Share capital |
9.91 |
9.91 |
|
Other Equity |
12.46 |
13.23 |
|
Non-Controlling Interests |
1.29 |
1.28 |
|
Non-Current liabilities |
- |
- |
|
Current liabilities |
|
|
|
Short term borrowings |
12.07 |
- |
|
Other current liabilities |
0.10 |
0.06 |
|
Current Tax Liabilities |
0.06 |
0.05 |
|
Total equity & liability |
35.92 |
24.56 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
0.25 |
0.26 |
|
Other Income |
- |
0.30 |
|
Total
Income |
0.26 |
0.56 |
|
Expenses |
|
|
|
Employee benefits expense |
0.10 |
0.21 |
|
Finance costs |
0.83 |
- |
|
Other Expenses |
0.06 |
0.07 |
|
Total
Expenses |
1.00 |
0.29 |
|
Profit/(Loss)
before tax |
-0.74 |
0.27 |
|
Income Tax Expenses |
0.02 |
0.01 |
|
Income Tax Expenses (Earlier Years) |
- |
0.01 |
|
Profit/(Loss)
for the year |
-0.76 |
0.24 |
|
Total
Comprehensive Income |
-0.76 |
0.24 |
|
Earnings
per share |
|
|
|
Basic & Diluted |
-0.73 |
0.23 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash flows from operating activities |
|
|
|
Profit before tax |
-0.74 |
0.27 |
|
Adjustments: |
|
|
|
Income Tax Provision (Reversed) |
- |
-0.01 |
|
Operating
cash flows before working capital changes |
-0.74 |
0.25 |
|
Adjustments for: |
|
|
|
Decrease/(Increase) in Trade and Other Current
Assets |
-0.06 |
0.31 |
|
(Decrease)/Increase in Current Liabilities and
provisions |
12.12 |
-0.67 |
|
Cash
generated from operations |
11.31 |
-0.11 |
|
Income-tax (paid) |
0.02 |
0.01 |
|
Net
cash from operating activities |
11.29 |
-0.12 |
|
Cash flows from investing activities |
|
|
|
Purchase of Investment (Conversion Form Loan) |
-11.35 |
- |
|
Net
cash from investing activities |
-11.35 |
- |
|
Net
cash from financing activities |
- |
- |
|
Net increase in cash and cash equivalents |
-0.05 |
-0.12 |
|
Cash and cash equivalents (beginning of year) |
0.09 |
0.21 |
|
Cash
and cash equivalents (end of year) |
0.03 |
0.09 |
Summary
of cash flow statement for the year 2025 and 2024:
Operating
Activities:
During 2025, the company reported a loss before tax of ₹0.74 crore compared to
a profit of ₹0.27 crore in 2024, indicating weakened operational performance.
However, net cash flow from operating activities improved significantly to
₹11.29 crore from a negative ₹0.12 crore in the previous year. This improvement
was primarily driven by favorable working capital changes, especially a
substantial increase in current liabilities and provisions (₹12.12 crore).
While this boosted cash inflow, it reflects reliance on delayed payments or
increased obligations rather than genuine profitability, raising concerns about
sustainability.
Investing
Activities:
Cash flow from investing activities showed a significant outflow of ₹11.35
crore in 2025 due to the purchase of investments through loan conversion,
whereas no such activity occurred in 2024. This indicates that the company
utilized most of its operating cash inflows for investment purposes, which may
be part of restructuring or long-term strategic decisions. However, this heavy
outflow has put pressure on the company’s liquidity position.
Financing
Activities:
There were no cash flows reported under financing activities in either 2025 or
2024. This suggests that the company neither raised fresh capital nor repaid
borrowings during the year, indicating limited dependence on external financing
sources during the period.
Net
Change in Cash and Cash Equivalents:
Despite strong operating cash inflows, the substantial investment outflow
resulted in a slight net decrease in cash and cash equivalents of ₹0.05 crore
in 2025, compared to a decrease of ₹0.12 crore in 2024. The cash balance
declined from ₹0.09 crore at the beginning of the year to ₹0.03 crore at the
end, highlighting a tight liquidity position. Overall, while operating cash
flows improved, the low closing cash balance and dependence on working capital
adjustments indicate ongoing financial strain.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current Ratio |
0.32 |
122.62 |
|
Debt-Equity Ratio |
0.57 |
- |
|
Return on Equity Ratio (%) |
-3.85 |
-0.45 |
|
Net capital turnover ratio |
-2.05 |
4.92 |
|
Net profit ratio |
-486.75 |
-51.01 |
|
Return on capital employed |
0.05 |
-0.37 |
|
Return on investment |
- |
1.06 |
Summary of ratios for the year 2025 and 2024:
Current
Ratio:
The current ratio dropped sharply from 122.62 in 2024 to 0.32 in 2025,
indicating a severe deterioration in short-term liquidity. While the previous
year’s ratio was abnormally high (possibly due to unusually large current
assets or very low current liabilities), the 2025 figure suggests the company
may struggle to meet its short-term obligations, reflecting weak working
capital management.
Debt-Equity
Ratio:
The debt-equity ratio stands at 0.57 in 2025, whereas it was not reported in
2024. This indicates that the company is moderately leveraged, with debt
forming a significant but not excessive portion of its capital structure.
However, without a prior-year comparison, it is difficult to assess the trend,
though the presence of debt alongside weak profitability could increase
financial risk.
Return on
Equity:
ROE declined from -0.45% in 2024 to -3.85% in 2025, showing worsening losses
for shareholders. Negative ROE in both years indicates that the company is not
generating returns on shareholders’ funds, and the deeper negative figure in
2025 reflects increased inefficiency or higher losses.
Net
Capital Turnover Ratio:
This ratio fell from a positive 4.92 in 2024 to -2.05 in 2025, indicating a
reversal in operational efficiency. A negative ratio suggests that the company
is generating losses relative to its capital employed, pointing to poor utilization
of resources and declining operational performance.
Net
Profit Ratio:
The net profit ratio deteriorated significantly from -51.01% in 2024 to
-486.75% in 2025. This indicates extremely high losses relative to revenue in
2025, suggesting severe financial distress, rising costs, or declining income.
The magnitude of the negative margin highlights critical profitability issues.
Return on
Capital Employed:
ROCE improved from -0.37 in 2024 to 0.05 in 2025, indicating a slight recovery
in the efficiency of capital usage. Although the ratio turned positive, the
return is still very low, suggesting that the company is barely generating any
earnings from its capital base.
Return on
Investment:
ROI was 1.06 in 2024 but not reported in 2025. The absence of data in 2025 may
indicate either non-availability or irrelevance due to losses. The earlier
positive ROI suggests some returns were generated in 2024, but the lack of
current data aligns with the overall weak financial performance in 2025.