| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Sree Akkamamba Textiles Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Equity |
|
|
|
Share Capital |
1.70 |
1.70 |
|
Reserves & Surplus |
7.38 |
20.78 |
|
Non-Current Liabilities |
|
|
|
Long Term Borrowings |
13.65 |
17.15 |
|
Other
Long-term liabilities |
3.23 |
2.66 |
|
Deferred
Tax Liability (Net) |
0.87 |
1.96 |
|
Long Term Provisions |
0.07 |
0.07 |
|
Current Liabilities |
|
|
|
Short Term borrowings |
31.05 |
28.83 |
|
Trade Payables |
|
|
|
Total outstanding dues of Micro & Small
enterprises |
0.01 |
0.02 |
|
Total Outstanding dues of creditors other than
above |
13.11 |
7.02 |
|
Other current liabilities |
8.47 |
6.36 |
|
Short term Provisions |
0.23 |
0.24 |
|
Total Equity & Liabilities |
79.81 |
86.83 |
|
Non-Current Assets |
|
|
|
Property, plant and equipment (Net
Block ) |
46.27 |
50.48 |
|
Non-Current Investments |
0.37 |
0.37 |
|
Long
term Loans and Advances |
4.73 |
4.73 |
|
Other Non-Current Assets |
2.91 |
2.57 |
|
Current Assets |
|
|
|
Inventories |
15.86 |
17.55 |
|
Trade Receivables |
7.98 |
9.27 |
|
Cash & bank balances |
0.31 |
0.31 |
|
Short Term Loans & Advances |
0.76 |
0.95 |
|
Other Current Assets |
0.57 |
0.57 |
|
Total Assets |
79.81 |
86.83 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
117.75 |
118.85 |
|
Other Income |
0.47 |
0.52 |
|
Total Income |
118.22 |
119.38 |
|
Expenses |
|
|
|
Cost of materials and components consumed |
68.67 |
75.42 |
|
[Increase]/Decrease
in Inventories of finished goods |
0.49 |
0.31 |
|
Employee Benefit Expenses |
19.56 |
18.98 |
|
Finance Costs |
4.41 |
3.92 |
|
Depreciation & amortization expense |
4.21 |
4.31 |
|
Other Expenses |
31.30 |
33.44 |
|
Total Expenses |
128.67 |
136.41 |
|
Exceptional
item |
|
|
|
FPPCA
Charges for 2022-23 & 2023-24 |
4.04 |
- |
|
Insurance claim received against loss of stock due to fire accident |
- |
0.69 |
|
Profit/(loss) Before Tax |
-14.49 |
-16.33 |
|
Deferred Tax |
-1.09 |
-4.24 |
|
Profit/(Loss) for the period |
-13.39 |
-12.08 |
|
Earning per share |
|
|
|
Basic & Diluted |
-78.77 |
-71.08 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Net Profit Before Tax |
-14.49 |
-16.33 |
|
Add/Less: |
|
|
|
Adjustments for: |
|
|
|
Depreciation |
4.21 |
4.31 |
|
Interest
paid |
4.29 |
3.82 |
|
Interest
received |
-0.23 |
-0.20 |
|
Dividends
received |
-0.15 |
-0.30 |
|
Operating Profit before working capital
changes |
-6.37 |
-8.70 |
|
Adjustments
for |
|
|
|
Inventories |
1.69 |
3.13 |
|
Long
Term Liability |
0.57 |
-0.11 |
|
Long
Term Provision |
- |
-0.23 |
|
Trade
Payables |
6.07 |
3.23 |
|
Current
liability |
2.11 |
0.14 |
|
Short
term Provision |
- |
0.20 |
|
Trade
Receivables |
1.28 |
-0.29 |
|
Long
term Loans & Advances |
- |
0.60 |
|
Short
term Loans & Advances |
0.18 |
0.09 |
|
Current
Assets |
- |
0.27 |
|
Other
non -current assets |
-0.34 |
-0.29 |
|
Net cash from Operating activities |
5.19 |
-1.93 |
|
Cash Flow From Investment Activities |
|
|
|
Purchase
of Fixed Assets |
- |
-0.96 |
|
Interest
received |
0.23 |
0.20 |
|
Dividends
received |
0.15 |
0.30 |
|
Net cash used in Investment activities |
0.38 |
-0.45 |
|
Cash Flow From Financing Activities |
|
|
|
Acceptance/(Repayment)
of loans |
-1.28 |
5.36 |
|
Interest
paid |
-4.29 |
-3.82 |
|
Net cash used for Financing activities |
-5.57 |
1.54 |
|
Net
increase in cash and its equivalents |
- |
-0.85 |
|
Opening
cash & bank balances |
0.31 |
1.16 |
|
Closing cash & bank balances |
0.31 |
0.31 |
Summary
of the Cash Flow Statement for the years 2025 and 2024:
Cash Flow from Operating Activities:
The company continues to report operating losses, with net profit before tax
remaining negative at ₹-14.49 crores in 2025 (slightly improved from ₹-16.33
crores in 2024). After adjusting for non-cash and financial items like
depreciation and interest, the operating loss reduces but still remains
negative. However, a significant improvement is seen in working capital
management—particularly increases in trade payables and current
liabilities—which has helped generate positive cash flow from operations of ₹5.19
crores in 2025 compared to a negative ₹-1.93 crores in 2024. This indicates
that despite accounting losses, the company managed to generate cash through
efficient short-term liability management.
Cash Flow from Investing Activities:
Investing activities show a positive cash inflow of ₹0.38 crores in 2025
compared to an outflow of ₹-0.45 crores in 2024. The absence of capital
expenditure in 2025, along with steady income from interest and dividends,
contributed to this improvement. In contrast, the previous year included
investment in fixed assets, which led to cash outflow. Overall, the company has
reduced its investment spending, possibly conserving cash due to its weak
profitability position.
Cash Flow from Financing Activities:
Financing activities reflect a net cash outflow of ₹-5.57 crores in 2025,
compared to an inflow of ₹1.54 crores in 2024. This shift is mainly due to
repayment of loans and consistent interest payments. In 2024, the company had
raised funds through borrowings, which supported cash inflows. The 2025 outflow
indicates a reduction in reliance on external debt, but it also puts pressure
on liquidity given the company 's ongoing losses.
Net Change in Cash Position:
Overall, the company’s cash position remained stable during 2025, with no net
increase or decrease in cash balances, maintaining ₹0.31 crores at year-end.
This is an improvement compared to 2024, where cash declined by ₹0.85 crores.
The positive operating cash flow in 2025 has helped offset financing outflows,
resulting in a stable cash balance despite continued financial challenges.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio |
0.48 |
0.67 |
|
Debt equity ratio |
4.92 |
2.05 |
|
Debt service coverage
ratio |
-0.82 |
-0.50 |
|
Return on equity ratio |
-84.86 |
-42.37 |
|
Inventory turnover ratio |
7.05 |
6.21 |
|
Trade receivables ratio |
13.64 |
13.02 |
|
Trade payables turnover ratio |
6.70 |
13.38 |
|
Net capital turnover
ratio |
-4.30 |
-8.60 |
|
Net profit ratio |
-11.38 |
-10.17 |
|
Return on capital employed |
-18.44 |
-17.61 |
|
Return on Investments |
-26.82 |
-12.36 |
Summary of the Cash Flow Statement for the years 2025 and 2024:
Current
Ratio:
The current ratio declined from 0.67 in FY24 to 0.48 in FY25, indicating a
weakening liquidity position. The company is facing increased difficulty in
meeting its short-term obligations, reflecting poor working capital management.
Debt
Equity Ratio:
The debt-equity ratio rose sharply from 2.05 to 4.92, highlighting a
significant increase in financial leverage. This indicates greater reliance on
borrowed funds and an elevated level of financial risk.
Debt
Service Coverage Ratio:
The debt service coverage ratio remained negative and deteriorated from -0.50
to -0.82, showing that the company is unable to generate sufficient earnings to
service its debt, which is a serious concern.
Return on
Equity Ratio:
Return on equity worsened substantially from -42.37% to -84.86%, reflecting
increased losses and significant erosion of shareholders’ value during the
year.
Inventory
Turnover Ratio:
The inventory turnover ratio improved from 6.21 to 7.05, indicating better
inventory management and faster movement of goods compared to the previous
year.
Trade
Receivables Ratio:
The trade receivables turnover ratio slightly improved from 13.02 to 13.64, suggesting
more efficient collection of receivables.
Trade
Payables Turnover Ratio:
The trade payables turnover ratio declined significantly from 13.38 to 6.70,
indicating slower payments to suppliers and potential liquidity stress.
Net
Capital Turnover Ratio:
The net capital turnover ratio improved from -8.60 to -4.30, though it remains
negative, indicating that capital utilization is still inefficient despite some
improvement.
Net
Profit Ratio:
The net profit ratio declined from -10.17% to -11.38%, showing continued losses
and deterioration in profitability.
Return on
Capital Employed:
Return on capital employed decreased from -17.61% to -18.44%, indicating
reduced efficiency in utilizing capital to generate returns.
Return on
Investments:
Return on investments declined sharply from -12.36% to -26.82%, reflecting poor
performance of investments and overall financial inefficiency.