Future Supply Chain Solutions (Delisted) financials and balance sheet

BSE: 540798Transport Services

Last traded ₹2.75 on 27 Oct 2025

Delisted on 24 Mar 2026.

5 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Future Supply Chain Solutions annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹1,228 Cr, year to Mar 2019A loss in 3 of the 5 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

From Apr 2019 leases sit on the balance sheet: rent is charged as depreciation and interest instead, so operating profit and total assets step up with nothing about the business having changed. Borrowings here leave lease liabilities out. Lease payments were 276.8% of operating profit in the first full year.

Results for the year to Mar 2022

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue609
  2. Materials and goods−355
  3. Employee costs−75
  4. Other expenses−64
  5. Operating profit114
  6. Depreciation−137
  7. Other income+76
  8. One-off items−672
  9. Finance costs−79
  10. Profit before tax−698
  11. Tax0.0
  12. Net profit−698

What the company owns

  • Plant, investments and other assets₹568 Cr
  • Receivables₹191 Cr
  • Cash and bank₹3 Cr
  • Inventory₹2 Cr

What pays for it: net worth and liabilities

  • Borrowings₹502 Cr
  • Owed to suppliers₹289 Cr

Profit and loss

Consolidated, ₹ crore, years to March.Future Supply Chain Solutions quarterly results

₹ croreMar 2018Mar 2019Filed 14 MayMar 2020Filed 6 AugMar 2021Filed 25 JunMar 2022Filed 28 Jul
Revenue from operations7941,2281,141466609
6811,107888421495
Materials and goods bought–886700278355
Employee costs–117887575
Other expenses–1041006864
Operating profit before depreciation11312125345114
Operating margin14.2%9.9%22.1%9.7%18.8%
Materials, % of revenue–72.1%61.4%59.6%58.4%
Employee costs, % of revenue–9.5%7.7%16.1%12.3%
Other expenses, % of revenue–8.5%8.8%14.5%10.6%
Depreciation and amortisation2545166165137
Operating profit after depreciation877687−120−23
Other income126203476
Finance costs918819879
Profit before one-off items and tax906426−184−26
One-off items00−150−672
Profit before tax906411−184−698
310000
Share of profit of joint ventures and associates–−2−17––
5862−6−184−698
Other comprehensive income–1−100
Total comprehensive income–62−7−185−698
Net margin7.4%5.0%−0.5%−39.5%−114.6%
Net margin without joint ventures and associates–5.2%1.0%––
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the year to Mar 2018 they do not, so they are left blank.

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2019Filed 14 MayMar 2020Filed 6 AugMar 2021Filed 25 JunMar 2022Filed 28 Jul
542743558−140
Share capital40444444
Reserves502699514−184
218427517502
361697594598
224609634307
Total assets1,1262,0491,786764
612992766487
5141,0571,020278
Net debt94424515500
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the year to Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2021Filed 25 JunMar 2022Filed 28 Jul
207145
154156
964
Receivables7766
Inventories10
Payables4−63
Other working capital141
Tax paid53−11
Capital spending713
Free cash flow200132
015
−208−160
Dividends paid00
Shares bought back00
Shares issued00
Net change in cash00
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2018, Mar 2019 and Mar 2020.

Per share

Consolidated, ₹ per share, years to March.

₹ per shareMar 2018Mar 2019Filed 14 MayMar 2020Filed 6 AugMar 2021Filed 25 JunMar 2022Filed 28 Jul
Earnings per share₹14.77₹15.36−₹1.39−₹42.01−₹159.04
Diluted earnings per share₹14.77₹15.34−₹1.39−₹42.01−₹159.04
Book value per share–₹135.27₹169.35₹127.14−₹31.98
Shareholder yield–––0.0%0.0%
Market cap at the year end (₹ crore)–2,352459277206

Ratios

Consolidated, years to March.

RatioMar 2018Mar 2019Filed 14 MayMar 2020Filed 6 AugMar 2021Filed 25 JunMar 2022Filed 28 Jul
Revenue growth–54.8%−7.1%−59.1%30.5%
Operating profit growth–7.4%108.6%−82.0%151.2%
Net profit growth–5.5%–––
Earnings per share growth–4.0%–––
–11.3%−0.9%−28.4%−334.2%
––−12.2 pts−27.5 pts−305.8 pts
From the net margin––−12.5 pts−69.5 pts−53.8 pts
From asset turnover––0.4 pts46.5 pts−79.1 pts
From borrowing––−0.1 pts−4.6 pts−172.9 pts
Return on capital employed–10.0%7.4%−11.1%−6.3%
Interest cover9.64.21.1––
Debt to equity–0.400.570.93–
Receivable days–110261576115
Inventory days–2232
Payable days–108157413297
Cash conversion cycle, days–4106166−180
Working capital days–9141409−59
Asset turnover–1.090.720.240.48
Assets per rupee of net worth–2.082.472.956.11
Sales per rupee of plant–2.941.370.671.49
Capital spending to depreciation–––0.040.09
Plant being built, % of plant in use–15.3%0.7%0.0%0.0%
Interest cover is left blank for the years to Mar 2021 and Mar 2022: operating profit after depreciation is a loss, and a loss covers no interest bill. Debt to equity is left blank for the year to Mar 2022: net worth is below zero, so there is no shareholders' money to set the borrowings against. No balance sheet is on record for the year to Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2022.

Return on assets, latest year
−54.7%
Cash from operations against operating profit
126.9%
Measure5 years3 years
Revenue growth, yearly rate–−20.9%
Return on equity, average−88.0%−121.2%
Return on capital employed, average0.0%−3.3%
Operating margin, average14.9%16.9%
Net margin, average−28.5%−51.6%
Asset turnover, average0.630.48
Cash conversion cycle, days, average2431
Debt to equity, average–0.75

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2022.

₹ croreLatest year
Cash from operations145
Cash from investing15
Cash from financing−160
Capital spending13
Dividends paid0
Shares bought back0
Shares issued for cash0
Borrowings raised15
Borrowings repaid24

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Piotroski score, out of 9Published threshold 3 points out of 9–––55
Altman Z-scorePublished threshold 1.1–3.813.162.65−9.14
Beneish M-scorePublished threshold −1.78–––−3.35−7.92
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–––−20.44−67.28
Receivables growth less revenue growthOur threshold 0 percentage points––127.7149.38−104.51
Inventory growth less cost-of-goods growthOur threshold 0 percentage points––−15.3427.49−34.43
Other current assets growth less revenue growthOur threshold 5 per cent of revenue––19.33−35.742.14
Assets under construction, years of additionsOur threshold 2 years of additions––0.010.00–
Effective tax ratePublished threshold 17.16 per cent34.720.000.00––
A threshold marked as ours has no published figure; it is the line we read the check against.