| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| SSF Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Non-current assets |
|
|
|
Property, plant and equipment |
11.29 |
7.25 |
|
Intangible Assets |
0.04 |
0.04 |
|
Capital work in progress |
- |
4.30 |
|
Deferred Tax Assets (net) |
0.20 |
0.30 |
|
Other non-current assets |
0.46 |
0.42 |
|
Current assets |
|
|
|
Inventories |
6.07 |
4.02 |
|
Trade receivables |
7.55 |
5.79 |
|
Cash and cash equivalents |
0.57 |
0.34 |
|
Other current assets |
2.41 |
2.16 |
|
Total Assets |
28.62 |
24.67 |
|
Equity |
|
|
|
Equity share capital |
6.65 |
6.65 |
|
Other equity |
11.13 |
10.89 |
|
Non-current liabilities |
|
|
|
Other non-current financial liabilities |
0.15 |
0.26 |
|
Provisions |
0.08 |
0.07 |
|
Other non-current liabilities |
0.04 |
0.02 |
|
Current liabilities |
|
|
|
Borrowings |
6.69 |
4.19 |
|
Trade payables |
3.33 |
1.95 |
|
Other financial liabilities |
0.06 |
0.21 |
|
Provisions |
0.09 |
0.09 |
|
Other current liabilities |
0.27 |
0.18 |
|
Current tax liabilities (net) |
0.07 |
0.11 |
|
Total Equity and Liabilities |
28.62 |
24.67 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from operations |
48.08 |
28.26 |
|
Other income |
0.75 |
0.25 |
|
Total income |
48.84 |
28.51 |
|
Cost of materials consumed |
37.62 |
19.66 |
|
Changes in inventories |
-1.93 |
-2.10 |
|
Employee benefits expense |
1.73 |
1.69 |
|
Finance costs |
0.58 |
0.45 |
|
Depreciation and amortization |
0.92 |
0.64 |
|
Other expenses |
9.40 |
7.52 |
|
Total expenses |
48.34 |
27.87 |
|
Profit before tax (PBT) |
0.43 |
0.63 |
|
Current tax |
0.10 |
0.19 |
|
Deferred tax |
0.09 |
-0.02 |
|
Profit After Tax (PAT) |
0.23 |
0.46 |
|
Other Comprehensive Income |
0.01 |
- |
|
Total Comprehensive Income |
0.24 |
0.45 |
|
Earnings
per share |
|
|
|
Basic & Diluted |
0.35 |
0.69 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash flow from/(used in) Operating activities |
|
|
|
Profit before tax |
0.43 |
0.63 |
|
Adjustments
for: |
|
|
|
Depreciation and amortization |
0.92 |
0.64 |
|
Provision for employee benefits |
0.02 |
0.01 |
|
Profit on sale of assets |
-0.67 |
-0.09 |
|
Interest received |
-0.02 |
-0.02 |
|
Allowance for doubtful debts |
-0.05 |
- |
|
Finance costs |
0.58 |
0.45 |
|
Unrealised forex loss/(gain) |
- |
-0.03 |
|
Operating Profit before WC changes |
1.21 |
1.60 |
|
Adjustments for (increase)/decrease
in operating assets |
|
|
|
(Increase)/
decrease in Other non-current assets |
-0.03 |
-0.05 |
|
(Increase)/decrease in inventories |
-2.05 |
-1.96 |
|
(Increase)/decrease in trade receivables |
-1.69 |
-3.12 |
|
(Increase)/decrease in other current assets |
-0.25 |
0.19 |
|
Increase/(decrease) in trade payables |
1.38 |
-0.04 |
|
Increase/
(decrease) in other financial liabilities |
-0.15 |
-0.08 |
|
Increase/
(decrease) in Other current liabilities |
0.09 |
0.10 |
|
Increase/
(decrease) in Other non-current liabilities |
0.01 |
-0.03 |
|
Increase/
(decrease) in Other non-current financial liabilities |
-0.11 |
- |
|
Cash
generated from operations |
-1.58 |
-3.39 |
|
Less : Income taxes paid (net) |
-0.13 |
-0.73 |
|
Net cash from operating activities |
-1.72 |
-4.12 |
|
Cash flow from/(used in) Investing activities |
|
|
|
Purchase of PPE |
-0.66 |
-1.68 |
|
Sale proceeds of PPE |
0.67 |
0.09 |
|
Interest income |
0.02 |
0.02 |
|
Net cash from investing activities |
0.03 |
-1.56 |
|
Cash flow from/(used in) financing activities |
|
|
|
Proceeds from/(repayment of) short term
borrowings (net) |
2.50 |
4.19 |
|
Finance costs paid |
-0.58 |
-0.45 |
|
Net cash from/(used) in financing activities |
1.91 |
3.74 |
|
Net increase/(decrease)
in cash |
0.23 |
-1.94 |
|
Opening cash and cash equivalents |
0.34 |
2.29 |
|
Closing cash and cash equivalents |
0.57 |
0.34 |
Summary
of cash flow statement for the year 2025 and 2024:
Cash Flow
from Operating Activities
SSF Limited reported
a negative operating
cash flow of ₹1.72 crore in FY 2024–25, though it improved from
a larger outflow of ₹4.12 crore in the previous year. The company generated a
modest profit before
tax of ₹0.43 crore, supported by non-cash expenses like
depreciation and finance costs. However, the major drag came from working capital changes,
particularly a significant increase in inventories and trade receivables, which
locked up cash. Although trade payables increased and provided some relief,
overall operations failed to generate positive cash, indicating weak cash conversion and
inefficiencies in managing short-term assets and liabilities.
Cash Flow
from Investing Activities
The company recorded
a slight positive cash
flow of ₹0.03 crore from investing activities, compared to a
negative outflow of ₹1.56 crore in FY 2023–24. This improvement was mainly due
to sale proceeds from
property, plant, and equipment nearly matching new purchases.
Unlike the previous year, which involved higher capital expenditure, FY25
reflects a reduced
investment phase. While this helped conserve cash in the short
term, it may also suggest limited
expansion or growth initiatives, which could impact future
performance.
Cash Flow
from Financing Activities
Financing activities
generated an inflow of
₹1.91 crore, lower than ₹3.74 crore in the previous year. The
company primarily relied on short-term
borrowings (₹2.50 crore) to support its liquidity needs. At the
same time, it incurred finance
costs of ₹0.58 crore, reflecting the burden of debt. This
indicates that the company is dependent
on external financing to compensate for weak operational cash flows,
which may not be sustainable in the long run if operating performance does not
improve.
Net
Increase/Decrease in Cash
Overall, SSF Limited
recorded a net increase
in cash of ₹0.23 crore, compared to a significant decrease of
₹1.94 crore in FY 2023–24. This improvement is mainly due to financing inflows rather than
operational strength. The closing cash balance rose to ₹0.57
crore, indicating a slight
improvement in liquidity, but still reflecting a relatively
tight cash position.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current Ratio |
1.58 |
1.83 |
|
Debt Equity Ratio |
0.38 |
0.24 |
|
Debt Service Coverage Ratio |
0.26 |
0.34 |
|
Return on Equity Ratio (%) |
1.36 |
2.60 |
|
Inventory Turnover Ratio |
7.06 |
5.77 |
|
Trade Receivables Turnover Ratio |
7.20 |
6.69 |
|
Trade Payables Turnover Ratio |
14.22 |
12.07 |
|
Net Capital Turnover Ratio |
7.92 |
5.07 |
|
Net Profit Ratio (%) |
0.50 |
1.62 |
|
Return on Capital Employed (%) |
5.65 |
6.07 |
Summary of financial ratios for the year 2025 and 2024 :
Current
Ratio
The current ratio
declined from 1.83 in FY 2023–24 to 1.58 in FY 2024–25, indicating a slight weakening in short-term
liquidity. Although the ratio is still above the ideal
benchmark of 1, showing that current assets exceed current liabilities, the
decrease suggests that the company’s ability
to meet short-term obligations has reduced, possibly due to
higher working capital requirements.
Debt-Equity
Ratio
The debt-equity
ratio increased from 0.24 to 0.38, reflecting a rise in financial leverage. This means
the company is using
more borrowed funds relative to shareholders’ equity. While the
ratio is still moderate, the upward trend indicates increasing dependence on
debt, which could raise financial risk if not managed carefully.
Debt Service Coverage Ratio
The DSCR declined
from 0.34 to 0.26, indicating a weaker
capacity to service debt obligations. A ratio below 1 is a concern,
as it shows that operating earnings are insufficient
to cover debt repayments and interest, highlighting potential
solvency issues.
Return on Equity
ROE decreased from
2.60% to 1.36%, showing that the company is generating lower returns for its shareholders.
This decline reflects reduced profitability and efficiency in utilizing
shareholders’ funds.
Inventory
Turnover Ratio
The inventory
turnover ratio improved from 5.77 to 7.06, indicating better inventory management and
faster stock movement. This suggests that the company is more
efficient in converting inventory into sales, which is a positive sign for
operational performance.
Trade
Receivables Turnover Ratio
The trade
receivables turnover ratio increased from 6.69 to 7.20, reflecting improved efficiency in collecting
receivables. This indicates faster cash inflow from customers
and better credit management.
Trade
Payables Turnover Ratio
The trade payables
turnover ratio rose from 12.07 to 14.22, meaning the company is paying its suppliers more quickly.
While this may improve supplier relationships, it could also put pressure on cash flows
if payments are made too rapidly without sufficient inflows.
Net
Capital Turnover Ratio
The net capital
turnover ratio improved significantly from 5.07 to 7.92, indicating more efficient utilization of capital
to generate revenue. This reflects better operational
efficiency and higher sales relative to capital employed.
Net
Profit Ratio
The net profit ratio
declined sharply from 1.62% to 0.50%, showing a significant drop in overall profitability.
This indicates that the company is earning less profit per unit of sales, which is
a key concern.
Return on
Capital Employed
ROCE decreased
slightly from 6.07% to 5.65%, indicating a marginal decline in overall efficiency of capital usage.
Although the drop is not very large, it still reflects reduced effectiveness in
generating returns from total capital employed.