Global Knitfab (Delisted) financials and balance sheet

BSE: 531895Textiles & Apparels

Delisted on 10 Apr 2024.

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Global Knitfab annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹6.09 Cr, year to Mar 2017A loss in 1 of the 6 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2023

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue0.0
  2. Materials and goods0.0
  3. Employee costs0.0
  4. Other expenses−0.1
  5. Operating profit−0.1
  6. Depreciation0.0
  7. Other income+0.4
  8. One-off items0.0
  9. Finance costs0.0
  10. Profit before tax0.3
  11. Tax0.0
  12. Net profit0.3

What the company owns

  • Receivables₹2 Cr
  • Plant, investments and other assets₹1 Cr
  • Inventory₹1 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Net worth₹2 Cr
  • Owed to suppliers₹1 Cr
  • Borrowings₹0 Cr
  • Other liabilities₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March. No results on record for the years to Mar 2015, Mar 2016, Mar 2019 and Mar 2020.Global Knitfab quarterly results

₹ croreMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Filed 24 FebMar 2022Filed 24 FebMar 2023Filed 9 Apr
Revenue from operations1.31––6.092.19––0.180.010.02
––––0.94––0.530.070.08
Materials and goods bought0.43–––0.33––0.640.010.01
Employee costs––––0.32––0.090.000.00
Other expenses––––0.29––−0.200.060.07
Operating profit before depreciation––––1.25––−0.36−0.06−0.06
Operating margin––––57.2%––−203.8%−495.2%−393.9%
Materials, % of revenue––––14.9%––365.7%75.2%75.5%
Employee costs, % of revenue––––14.8%––53.0%22.4%0.0%
Other expenses, % of revenue––––13.1%––−114.8%497.6%418.4%
Depreciation and amortisation––––0.31––0.040.040.04
Operating profit after depreciation––––0.94––−0.40−0.10−0.11
Other income–––0.570.02––0.010.850.44
Finance costs0.02–––0.00––0.000.000.00
One-off items–––––––0.000.000.00
Profit before tax0.07––1.480.95––−0.390.740.33
–––––––0.19−0.01−0.01
Net profit0.07––1.480.95––−0.580.750.34
Net margin5.0%––24.4%43.5%––−329.6%6,010.4%2,101.2%
Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the year to Mar 2014: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the year to Mar 2017: the statement does not state its finance costs or depreciation, which operating profit is worked out from, so operating profit is not given.

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2023, after the latest full year: the balance sheet at its end.

₹ croreMar 2021Filed 24 FebMar 2022Filed 24 FebMar 2023Filed 9 AprSep 2023Half yearFiled 9 Apr
1.362.112.452.43
Share capital5.815.815.815.81
Reserves−4.45−3.70−3.36−3.38
Borrowings1.620.370.330.33
1.261.080.910.94
1.810.550.500.50
Total assets4.433.743.873.87
1.331.291.211.19
3.102.452.662.68
Net debt1.430.300.180.19
Borrowings are counted again inside the liabilities due within a year and after a year. Plant in use and plant being built are given for full years only. No balance sheet is on record for the years to Mar 2014, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2023, after the latest full year: the cash flow over its six months.

₹ croreMar 2021Filed 24 FebMar 2022Filed 24 FebMar 2023Filed 9 AprSep 2023Half yearFiled 9 Apr
0.320.74−0.31−0.01
0.330.74−0.31−0.01
Of which working capital0.930.35−0.690.00
Tax paid0.000.000.000.00
Capital spending0.010.000.000.00
Free cash flow0.310.74−0.31−0.01
−0.260.390.420.00
Cash from financing0.00−1.25−0.040.00
Dividends paid0.000.000.000.00
Shares bought back0.000.000.000.00
Shares issued0.000.000.000.00
Net change in cash0.07−0.120.08−0.01
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 2014, Mar 2017 and Mar 2018.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Filed 24 FebMar 2022Filed 24 FebMar 2023Filed 9 Apr
Earnings per share₹1.78₹1.14––−₹0.69₹0.90₹0.41
Diluted earnings per share₹1.78₹1.14––−₹0.69₹0.90₹0.41

Ratios

Standalone, years to March.

RatioMar 2018Mar 2019Mar 2020Mar 2021Filed 24 FebMar 2022Filed 24 FebMar 2023Filed 9 Apr
Revenue growth−64.1%–––−92.9%30.4%
Net profit growth−35.9%––––−54.4%
Earnings per share growth−36.0%––––−54.4%
–––−42.6%43.3%15.0%
––––85.9 pts−28.3 pts
From the net margin––––818.7 pts−28.2 pts
From asset turnover––––−716.2 pts6.1 pts
From borrowing––––−16.6 pts−6.2 pts
Return on capital employed–––−13.3%−4.2%−3.8%
Cash conversion––––98.4%−90.1%
Interest cover234.5–––––
Debt to equity–––1.190.180.13
Receivable days–––4,35745,78037,391
Inventory days–––43329,91122,663
Payable days–––54035,24224,767
Cash conversion cycle, days–––4,25040,44835,287
Working capital days–––3,42437,87835,745
Asset turnover–––0.040.000.00
Assets per rupee of net worth–––3.262.361.67
Sales per rupee of plant–––0.200.010.02
Capital spending to depreciation–––0.370.000.00
Plant being built, % of plant in use–––0.0%0.0%0.0%
Interest cover is left blank for the years to Mar 2021, Mar 2022 and Mar 2023: operating profit after depreciation is a loss, and a loss covers no interest bill. No balance sheet is on record for the years to Mar 2014, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2023.

Return on assets, latest year
9.0%
Measure5 years3 years
Revenue growth, yearly rate−62.5%–
Profit growth, yearly rate−18.5%–
Return on equity, average–5.3%
Return on capital employed, average–−7.1%
Operating margin, average–−364.3%
Net margin, average–2,594.0%
Asset turnover, average–0.02
Cash conversion cycle, days, average–26,662
Debt to equity, average–0.50

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2023.

₹ crore3 yearsLatest year
Cash from operations0.75−0.31
Cash from investing0.560.42
Cash from financing−1.29−0.04
Capital spending0.010.00
Dividends paid0.000.00
Shares bought back0.000.00
Shares issued for cash0.000.00
Borrowings raised0.000.00
Borrowings repaid1.290.04

Accounting checks

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

CheckMar 2022Mar 2023
Piotroski score, out of 9Published threshold 3 points out of 9–5
Beneish M-scorePublished threshold −1.781.08−1.54
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets−9.375.97
Cash from operations to profit, 3 yearsPublished threshold 0.7 times–1.46
Receivables growth less revenue growthOur threshold 0 percentage points67.76−23.89
Inventory growth less cost-of-goods growthOur threshold 0 percentage points99.72−31.71
Other current assets growth less revenue growthOur threshold 5 per cent of revenue−68.00219.02
Effective tax ratePublished threshold 17.16 per cent−1.12−2.45
Tax charged less tax paid, % of profitOur threshold 10 percentage points−1.20−2.45
A threshold marked as ours has no published figure; it is the line we read the check against.