Relic Technologies (BSE 511712)₹68.00+2.10%Other Financial Services
In the Sep 2026 quarter (consolidated), Relic Technologies reported sales of ₹0.24 Cr, down 59.3% from Sep 2025, and net profit of −₹0.95 Cr, down 778.6% year on year. For the year to Mar 2026, sales were ₹3.40 Cr and net profit −₹6.94 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.41 | 0.37 | 0.40 | 0.62 | 0.46 | 0.46 | 1.27 | 0.59 | 0.31 | 0.46 | 0.34 | 0.24 |
| Expenses | 0.44 | 1.01 | 0.46 | 0.45 | 1.42 | 0.76 | 2.71 | 1.45 | 1.95 | 1.43 | 1.50 | 1.26 |
| Operating Profit | −0.04 | −0.65 | −0.07 | 0.18 | −0.95 | −0.31 | −1.45 | −0.87 | −1.65 | −0.98 | −1.17 | −1.03 |
| OPM % | −7.1% | −168.4% | −14.6% | 27.0% | −204.2% | −63.8% | −112.5% | −143.3% | −512.5% | −206.4% | −331.4% | −408.0% |
| Other Income | 0.04 | 0.04 | 0.03 | 0.05 | 0.04 | −0.03 | −2.15 | 0.21 | 0.19 | 0.20 | 0.23 | 0.25 |
| Interest | 0.02 | 0.02 | 0.00 | 0.02 | 0.00 | 0.06 | 0.04 | 0.02 | 0.01 | 0.03 | 0.03 | 0.03 |
| Depreciation | 0.06 | 0.05 | 0.06 | 0.07 | 0.07 | 0.14 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
| Profit before tax | −0.07 | −0.67 | −0.11 | 0.15 | −1.01 | −0.51 | −3.70 | −0.78 | −1.57 | −0.89 | −1.05 | −0.89 |
| Tax % | 0.0% | 1.5% | 0.0% | 0.0% | 0.0% | 4.0% | 0.0% | −119.4% | −69.8% | 234.2% | −1.0% | 8.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −1.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −0.05 | −0.66 | −0.10 | 0.13 | −0.99 | −0.52 | −3.68 | 0.14 | −0.47 | −2.92 | −1.02 | −0.95 |
| EPS (Rs) | −0.18 | −1.87 | −0.32 | 0.40 | −2.79 | −1.23 | −6.30 | 0.32 | −0.51 | −3.60 | −1.17 | −1.07 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.87 | 0.88 | 1.18 | 2.27 | 1.04 | 1.38 | 1.82 | 1.56 | 1.63 | 2.03 | 3.40 | 1.35 |
| Expenses | 0.71 | 0.65 | 0.71 | 0.77 | 0.71 | 0.85 | 1.16 | 1.10 | 2.32 | 3.05 | 7.53 | 6.14 |
| Operating Profit | 0.17 | 0.24 | 0.48 | 1.49 | 0.34 | 0.54 | 0.67 | 0.47 | −0.70 | −1.03 | −4.16 | −4.83 |
| OPM % | 18.2% | 25.9% | 39.6% | 65.8% | 31.5% | 38.2% | 36.1% | 29.3% | −42.0% | −50.0% | −121.7% | −357.8% |
| Other Income | 0.06 | −0.03 | −0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.09 | −2.33 | 0.87 |
| Interest | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.03 | 0.08 | 0.12 | 0.10 |
| Depreciation | 0.17 | 0.17 | 0.17 | 0.14 | 0.13 | 0.07 | 0.11 | 0.14 | 0.19 | 0.31 | 0.32 | 0.36 |
| Profit before tax | 0.04 | 0.04 | 0.29 | 1.37 | 0.21 | 0.48 | 0.57 | 0.34 | −0.90 | −1.48 | −6.90 | −4.40 |
| Tax % | 66.7% | 66.7% | 35.8% | 29.5% | 25.1% | 17.1% | 21.5% | 33.4% | 1.1% | 1.4% | 0.7% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −1.99 | 0.00 |
| Net Profit | 0.00 | 0.00 | 0.18 | 0.96 | 0.15 | 0.38 | 0.42 | 0.22 | −0.89 | −1.48 | −6.94 | −5.36 |
| EPS (Rs) | 0.04 | 0.04 | 0.54 | 2.70 | 0.45 | 1.09 | 1.20 | 0.65 | −2.51 | −3.90 | −9.63 | −6.35 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.61 | 3.62 | 3.61 | 3.61 | 5.61 |
| Reserves | 0.07 | 0.08 | 0.04 | 0.23 | 1.21 | 1.27 | 1.68 | 2.18 | 2.37 | 1.50 | 6.26 | 9.62 |
| Borrowings | 1.20 | 0.91 | 0.81 | 0.73 | 0.38 | 0.18 | 0.02 | 0.00 | 0.00 | 0.35 | 2.47 | 2.31 |
| Other Liabilities | 0.26 | 0.21 | 0.21 | 0.29 | 0.23 | 0.17 | 0.23 | 0.20 | 0.31 | 0.16 | 0.24 | −1.18 |
| Total Liabilities | 5.15 | 4.82 | 4.68 | 4.87 | 5.44 | 5.24 | 5.55 | 5.99 | 6.30 | 5.62 | 12.58 | 16.36 |
| Fixed Assets | 1.01 | 0.85 | 0.71 | 0.67 | 0.54 | 0.43 | 0.37 | 0.50 | 0.63 | 1.00 | 3.54 | 1.04 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.35 | 0.35 | 0.30 | 0.29 | 0.22 | 0.13 | 0.14 | 0.21 | 0.18 | 0.20 | 0.03 | 12.39 |
| Other Assets | 3.79 | 3.62 | 3.67 | 3.91 | 4.68 | 4.68 | 5.04 | 5.28 | 5.49 | 4.42 | 9.01 | 2.93 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.43 | 0.54 |
| Trade receivables | 1.06 | 0.85 | 0.83 | 0.81 | 0.80 | 0.77 | 0.78 | 0.72 | 0.71 | 0.47 | 0.37 | 0.69 |
| Cash & equivalents | 0.25 | 0.23 | 0.94 | 1.16 | 2.11 | 2.35 | 2.82 | 3.30 | 3.58 | 3.16 | 7.08 | 0.69 |
| Total Assets | 5.15 | 4.82 | 4.68 | 4.87 | 5.44 | 5.24 | 5.55 | 5.99 | 6.30 | 5.62 | 12.58 | 16.36 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 0.02 | 0.26 | 0.18 | 0.15 | 1.78 | −0.44 | 0.07 | 0.17 | 0.17 | 0.24 | −0.54 | −16.86 |
| Cash from investing activity | −0.33 | 0.03 | 0.00 | −0.06 | 0.10 | 0.05 | 0.06 | 0.07 | −0.13 | −0.46 | 1.65 | −0.18 |
| Cash from financing activity | 0.13 | −0.32 | −0.07 | −0.10 | −0.37 | −0.22 | −0.17 | −0.03 | 0.00 | 0.34 | 4.60 | 10.63 |
| Net cash flow | −0.22 | −0.03 | 0.13 | −0.03 | 1.53 | −0.59 | −0.04 | 0.23 | 0.03 | 0.10 | 5.75 | −6.42 |
| Capex | 0.36 | 0.00 | 0.05 | 0.15 | 0.00 | 0.00 | 0.00 | 0.02 | 0.24 | 0.55 | 0.11 | 0.11 |
| Free cash flow | −0.37 | 0.26 | 0.14 | 0.02 | 1.77 | −0.44 | 0.06 | 0.14 | −0.10 | −0.34 | −0.66 | −17.00 |
| CFO / OP % | 24.0% | 194.0% | 87.0% | 43.0% | 146.0% | −109.0% | 30.0% | 48.0% | 61.0% | −36.0% | 52.0% | 404.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 412 | 358 | 345 | 253 | 131 | 272 | 208 | 147 | 168 | 108 | 69 | 76 |
| Inventory days | — | — | — | — | — | — | — | — | — | — | 852 | 182 |
| Days payable | — | — | — | — | — | — | — | — | — | — | 263 | 178 |
| Cash conversion cycle | 412 | 358 | 345 | 253 | 131 | 272 | 208 | 147 | 168 | 108 | 657 | 79 |
| Working capital days | 911 | 987 | 718 | 509 | 267 | 594 | 399 | 295 | 298 | 225 | 29 | 0 |
| ROCE % | 3.1% | 1.1% | 1.5% | 6.9% | 28.1% | 4.1% | 9.1% | 10.1% | 5.6% | −15.3% | −15.9% | −34.4% |
For the Sep 2026 quarter, Relic Technologies reported sales of ₹0.24 Cr, down 59.3% year on year and net profit of −₹0.95 Cr, down 778.6% year on year. The operating margin was −408.0%.
Relic Technologies' sales for the year to Mar 2026 were ₹3.40 Cr; over the last twelve months they were ₹1.35 Cr.
Net profit for the year to Mar 2026 was −₹6.94 Cr, and −₹5.36 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−6.35.
Relic Technologies reported borrowings of ₹2.31 Cr at Mar 2026, against cash and equivalents of ₹0.69 Cr.
Cash from operations was −₹16.86 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹17 Cr.