California Software Company Financial Statements
California Software Company Profit & Loss Statement
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (23) | 23.30 | -- | -- |
| Op profit growth | (104) | (116) | (69) | (12) |
| EBIT growth | (443) | (84) | (69) | (69) |
| Net profit growth | (443) | (86) | (75) | (249) |
| Profitability ratios (%) | ||||
| OPM | 0.40 | (7.10) | 56.30 | -- |
| EBIT margin | (32) | 7.26 | 56.30 | -- |
| Net profit margin | (24) | 5.37 | 45.80 | -- |
| RoCE | (3.70) | 1.20 | 8.89 | 30.60 |
| RoNW | (0.80) | 0.25 | (0.90) | (1.40) |
| RoA | (0.70) | 0.22 | 1.81 | 7.65 |
| Per share ratios () | ||||
| EPS | (0.10) | 0.05 | 0.35 | 1.41 |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | (0.30) | 0.05 | 0.35 | 1.41 |
| Book value per share | 4.14 | 5.35 | 4.92 | (24) |
| Valuation ratios | ||||
| P/E | (61) | 158 | 120 | 6.09 |
| P/CEPS | (26) | 155 | 119 | 6.08 |
| P/B | 2.06 | 1.48 | 8.56 | (0.40) |
| EV/EBIDTA | 4,134 | 128 | 97.70 | 26.10 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (26) | (26) | (19) | -- |
| Liquidity ratios | ||||
| Debtor days | 1,186 | 455 | 132 | -- |
| Inventory days | -- | -- | -- | -- |
| Creditor days | (1,274) | (51) | (166) | 55.90 |
| Leverage ratios | ||||
| Interest coverage | -- | -- | -- | -- |
| Net debt / equity | 0.26 | 0.17 | 0.05 | (1.20) |
| Net debt / op. profit | 466 | (13) | 0.56 | 20.30 |
| Cost breakup () | ||||
| Material costs | -- | -- | -- | -- |
| Employee costs | (45) | (29) | (36) | -- |
| Other costs | (55) | (78) | (7.50) | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Revenue | 0.90 | 1.18 | 0.95 | -- |
| yoy growth (%) | (23) | 23.30 | -- | -- |
| Raw materials | -- | -- | -- | -- |
| As % of sales | -- | -- | -- | -- |
| Employee costs | (0.40) | (0.30) | (0.30) | (0.10) |
| As % of sales | 44.60 | 29.10 | 36.20 | -- |
| Other costs | (0.50) | (0.90) | (0.10) | 1.85 |
| As % of sales | 55 | 78 | 7.53 | -- |
| Operating profit | -- | (0.10) | 0.54 | 1.73 |
| OPM | 0.40 | (7.10) | 56.30 | -- |
| Depreciation | (0.30) | -- | -- | -- |
| Interest expense | -- | -- | -- | -- |
| Other income | -- | 0.17 | -- | 0.02 |
| Profit before tax | (0.30) | 0.09 | 0.54 | 1.75 |
| Taxes | 0.08 | -- | (0.10) | -- |
| Tax rate | (26) | (26) | (19) | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | (0.20) | 0.06 | 0.44 | 1.75 |
| Exceptional items | -- | -- | -- | -- |
| Net profit | (0.20) | 0.06 | 0.44 | 1.75 |
| yoy growth (%) | (443) | (86) | (75) | (249) |
| NPM | (24) | 5.37 | 45.80 | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
|---|---|---|---|---|
| Profit before tax | (0.30) | 0.09 | 0.54 | 1.75 |
| Depreciation | (0.30) | -- | -- | -- |
| Tax paid | 0.08 | -- | (0.10) | -- |
| Working capital | (12) | 3.99 | (1.60) | 4.12 |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | (13) | 4.05 | (1.20) | 5.87 |
| Capital expenditure | (183) | (98) | (92) | (86) |
| Free cash flow | (196) | (94) | (93) | (80) |
| Equity raised | 69.50 | (3.10) | (9.60) | (63) |
| Investments | (4.10) | (6.70) | (2.70) | -- |
| Debt financing/disposal | (88) | (54) | (50) | (18) |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | (219) | (159) | (156) | (162) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
|---|---|---|---|---|
| Equity capital | 15.50 | 12.40 | 12.40 | 12.40 |
| Preference capital | -- | -- | -- | -- |
| Reserves | (9.10) | (5.80) | (5.80) | (6.30) |
| Net worth | 6.40 | 6.62 | 6.56 | 6.08 |
| Minority interest | ||||
| Debt | 1.70 | 1.17 | 0.55 | 0.32 |
| Deferred tax liabilities (net) | 0.04 | -- | -- | -- |
| Total liabilities | 8.14 | 7.79 | 7.11 | 6.40 |
| Fixed assets | 5.50 | 0.01 | 0.01 | -- |
| Intangible assets | ||||
| Investments | -- | -- | -- | -- |
| Deferred tax asset (net) | -- | -- | -- | -- |
| Net working capital | 2.60 | 7.71 | 7.06 | 6.37 |
| Inventories | -- | -- | -- | -- |
| Inventory Days | -- | -- | -- | -- |
| Sundry debtors | 3.61 | 2.24 | 1.39 | 0.69 |
| Debtor days | 1,464 | 696 | -- | 264 |
| Other current assets | 5.99 | 5.93 | 5.98 | 5.97 |
| Sundry creditors | (6) | (0.20) | (0.20) | (0.10) |
| Creditor days | 2,441 | 74.60 | -- | 42.10 |
| Other current liabilities | (1) | (0.20) | (0.10) | (0.20) |
| Cash | 0.03 | 0.06 | 0.03 | 0.02 |
| Total assets | 8.13 | 7.78 | 7.10 | 6.39 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Jun-2021 | Mar-2021 | Dec-2020 | Sep-2020 | Jun-2020 |
|---|---|---|---|---|---|
| Gross Sales | 3.50 | 0.15 | 0.40 | 0.56 | 0.35 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 3.50 | 0.15 | 0.40 | 0.56 | 0.35 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | -- | -- | -- | -- | -- |
| Total Income | 3.50 | 0.15 | 0.40 | 0.56 | 0.35 |
| Total Expenditure ** | 0.55 | 0.26 | 0.22 | 0.25 | 0.17 |
| PBIDT | 2.95 | (0.10) | 0.18 | 0.31 | 0.18 |
| Interest | -- | -- | -- | -- | -- |
| PBDT | 2.95 | (0.10) | 0.18 | 0.31 | 0.18 |
| Depreciation | -- | 0.30 | -- | -- | -- |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | -- | -- | 0.05 | 0.13 | -- |
| Deferred Tax | -- | -- | -- | -- | -- |
| Reported Profit After Tax | 2.95 | (0.40) | 0.14 | 0.18 | 0.18 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 2.95 | (0.40) | 0.14 | 0.18 | 0.18 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 2.95 | (0.40) | 0.14 | 0.18 | 0.18 |
| EPS (Unit Curr.) | 1.91 | (0.30) | 0.09 | 0.12 | 0.14 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 15.50 | 15.50 | 15.50 | 12.40 | 12.40 |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | 84.30 | (73) | 45 | 55.40 | 51.40 |
| PBDTM(%) | 84.30 | (73) | 45 | 55.40 | 51.40 |
| PATM(%) | 84.30 | (273) | 35 | 32.10 | 51.40 |
QuickLinks for California Software Company Ltd.
