Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Vimla Fuels and Metals limited |
Particulars |
31-03-2023 |
31-03-2022 |
Equity and Liabilities |
|
|
Share Capital |
1,900.00 |
1,900.00 |
Reserves and Surplus |
8,586.66 |
4,523.28 |
Non-Current Liabilities |
|
|
Long-term Borrowings |
897.11 |
1,143.06 |
Deferred Tax Liabilities (Net) |
67.07 |
-7.23 |
Current Liabilities |
|
|
Short-term Borrowings |
1,091.99 |
1,215.55 |
Trade Payables |
19,471.24 |
5,036.78 |
Other Current Liabilities |
1,189.50 |
1,669.80 |
Short-term Provisions |
1,486.46 |
1,446.74 |
Total Equity and Liabilities |
34,690.03 |
16,927.98 |
Assets |
|
|
Non-Current Assets |
|
|
Fixed Assets |
871.35 |
1,072.51 |
Non-Current Investments |
1,391.51 |
0.00 |
Current Assets |
|
|
Inventories |
7,033.60 |
3,798.32 |
Trade Receivables |
14,270.65 |
5,929.60 |
Cash and Bank Balances |
1,030.45 |
225.78 |
Short-term Loans and Advances |
10,092.47 |
5,901.77 |
Total Assets |
34,690.03 |
16,927.98 |
Particulars |
31-03-2023 |
31-03-2022 |
Revenue from Operations |
71,275.48 |
67,328.57 |
Other Income |
598.18 |
47.47 |
Total Revenue |
71,873.66 |
67,376.04 |
Expenses |
|
|
Cost of Materials Consumed |
63,648.89 |
54,822.20 |
Changes in Inventories |
-2,628.57 |
-242.93 |
Employee Benefit Expense |
109.61 |
374.51 |
Finance Costs |
581.88 |
288.60 |
Depreciation Expense |
99.12 |
53.92 |
CSR Expenditure |
40.00 |
0.00 |
Other Expenses |
4,204.85 |
6,404.03 |
Total Expenses |
66,055.78 |
61,700.33 |
Profit Before Tax |
5,817.88 |
5,675.71 |
Tax Expense |
|
|
Current Tax |
1,486.46 |
1,446.74 |
Deferred Tax |
74.30 |
-4.09 |
Total Tax Expense |
1,560.76 |
1,442.65 |
Total profit (loss) for period |
4,257.12 |
4,233.06 |
Earnings Per Equity Share |
|
|
Basic Earnings Per Share |
22.41 |
22.28 |
Diluted Earnings Per Share |
22.41 |
22.28 |
Particulars |
31-03-2023 |
31-03-2022 |
Cash Flows Used in Operating Activities |
|
|
Profit Before Extraordinary Items and Tax |
5,817.88 |
5,675.71 |
Adjustments: |
|
|
Adjustments for Finance Costs |
255.79 |
281.5 |
Adjustments for Depreciation and Amortisation Expense |
99.12 |
53.92 |
Other Adjustments (Investing or Financing Cash Flow) |
-261.77 |
-47.47 |
Adjustments for Working Capital |
|
|
Adjustments for Decrease (Increase) in Inventories |
-3,235.28 |
-522.23 |
Adjustments for Decrease (Increase) in Trade Receivables |
-8,341.05 |
-3,150.91 |
Adjustments for Decrease (Increase) in Other Current Assets |
-4,190.70 |
-4,768.93 |
Adjustments for Increase (Decrease) in Trade Payables |
14,434.47 |
1,714.83 |
Adjustments for Increase (Decrease) in Other Current Liabilities |
-480.30 |
841.57 |
Net Cash Flows from (Used in) Operations |
4,098.16 |
77.99 |
Income Taxes Paid (Refund) |
1,640.48 |
48.95 |
Net Cash Flows from (Used in) Operating Activities |
2,457.68 |
29.04 |
Cash Flows Used in Investing Activities |
|
|
Proceeds from Sales of Tangible Assets |
113.59 |
0.00 |
Purchase of Tangible Assets |
-11.55 |
-736.86 |
Interest Received |
261.77 |
47.47 |
Other Inflows (Outflows) of Cash |
-1,391.51 |
0.00 |
Net Cash Flows from (Used in) Investing Activities |
-1,027.70 |
-689.39 |
Cash Flows Used in Financing Activities |
|
|
Proceeds from Borrowings |
0.00 |
883.27 |
Repayments of Borrowings |
-369.52 |
0.00 |
Interest Paid |
-255.79 |
-281.50 |
Net Cash Flows from (Used in) Financing Activities |
-625.31 |
601.77 |
Net Increase (Decrease) in Cash and Cash Equivalents |
804.67 |
-58.58 |
Cash and Cash Equivalents at End of Period |
1,030.45 |
225.78 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Operating Activities
Profit Before Extraordinary Items and Tax:
Increased from 5,675.71 lakhs in 2022 to 5,817.88 lakhs in 2023, indicating stable operational performance.
Adjustments:
Finance Costs: Decreased from 281.50 lakhs to 255.79 lakhs, showing improved management of financing costs.
Depreciation and Amortization Expense: Increased significantly from 53.92 lakhs to 99.12 lakhs, likely due to higher capital investments.
Other Adjustments: Cash outflows shifted from -47.47 lakhs to -261.77 lakhs, reflecting changes in investing or financing cash flows.
Working Capital Adjustments:
Inventories: Increased outflow from -522.23 lakhs to -3,235.28 lakhs, possibly indicating overstocking or reduced sales.
Trade Receivables: Increased from -3,150.91 lakhs to -8,341.05 lakhs, suggesting longer collection periods or higher credit sales.
Other Current Assets: Slight decrease in outflow from -4,768.93 lakhs to -4,190.70 lakhs, showing some stability.
Trade Payables: A substantial increase in inflow from 1,714.83 lakhs to 14,434.47 lakhs, indicating better management of supplier payments.
Other Current Liabilities: Outflow shifted from 841.57 lakhs to -480.30 lakhs, indicating changes in short-term obligations.
Net Cash Flows from Operations:
Increased significantly from 77.99 lakhs to 4,098.16 lakhs, reflecting improved operational efficiency.
Income Taxes Paid:
Increased from 48.95 lakhs to 1,640.48 lakhs, which aligns with the rise in profits.
Net Cash Flows from Operating Activities:
Rose from 29.04 lakhs to 2,457.68 lakhs, indicating strong cash generation from core operations.
Investing Activities
Proceeds from Sales of Tangible Assets:
Recorded 113.59 lakhs in 2023, up from 0.00 lakhs in 2022, indicating some asset disposals.
Purchase of Tangible Assets:
Decreased significantly from -736.86 lakhs to -11.55 lakhs, suggesting a slowdown in capital expenditures.
Interest Received:
Increased from 47.47 lakhs to 261.77 lakhs, reflecting better returns on cash reserves.
Other Inflows (Outflows) of Cash:
A significant outflow of -1,391.51 lakhs in 2023, indicating major expenditures or investments not classified elsewhere.
Net Cash Flows from Investing Activities:
Overall, cash outflow rose from -689.39 lakhs to -1,027.70 lakhs, reflecting a net investment position despite lower capital spending.
Financing Activities
Proceeds from Borrowings:
No new borrowings in 2023, compared to 883.27 lakhs in 2022, indicating a shift in financing strategy.
Repayments of Borrowings:
New repayments of -369.52 lakhs in 2023 indicate efforts to reduce debt.
Interest Paid:
Slight decrease from -281.50 lakhs to -255.79 lakhs, consistent with reduced borrowings.
Net Cash Flows from Financing Activities:
Turned negative from 601.77 lakhs in 2022 to -625.31 lakhs in 2023, indicating cash outflows due to debt repayment activities.
Overall Cash Position
Net Increase (Decrease) in Cash and Cash Equivalents:
Improved from -58.58 lakhs in 2022 to 804.67 lakhs in 2023, showing a recovery in liquidity.
Cash and Cash Equivalents at End of Period:
The ending cash balance rose from 225.78 lakhs to 1,030.45 lakhs, indicating a stronger financial buffer going forward.