K-Lifestyle & Industries (BSE 514221)₹0.19000.00%Other Textile Products
In the Dec 2019 quarter (standalone), K-Lifestyle & Industries reported sales of ₹0.91 Cr, down 65.8% from Dec 2018, and net profit of −₹1.14 Cr. For the year to Mar 2020, sales were ₹2.99 Cr and net profit −₹57.19 Cr.
Company filings, standalone accounts; latest reported quarter Dec 2019
| Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 29.02 | 35.32 | 1.96 | 11.64 | 3.80 | 3.48 | 2.56 | 2.66 | 0.65 | 0.61 | 1.15 | 0.91 |
| Expenses | 28.63 | 34.44 | 1.63 | 10.98 | 5.44 | 2.75 | 1.88 | 1.98 | 4.31 | 0.53 | 1.07 | 1.20 |
| Operating Profit | 0.29 | 0.80 | 0.32 | 0.61 | −1.64 | 0.72 | 0.67 | 0.67 | −3.66 | 0.09 | 0.09 | −0.28 |
| OPM % | 1.0% | 2.3% | 16.0% | 5.4% | −43.2% | 21.0% | 26.5% | 25.6% | −556.0% | 13.0% | 6.9% | −31.5% |
| Other Income | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 8.96 | 9.49 | 9.49 | 9.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 6.70 | 6.68 | 6.70 | 6.68 | 6.61 | 9.57 | 7.11 | 7.11 | 9.47 | 9.47 | 0.97 | 0.85 |
| Profit before tax | −15.40 | −15.45 | −15.93 | −15.62 | −8.27 | −8.87 | −6.44 | −6.44 | −13.19 | −9.44 | −0.91 | −1.14 |
| Tax % | −19.5% | 0.0% | 0.0% | 0.0% | −35.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Profit | −12.40 | −15.44 | −15.92 | −15.62 | −5.33 | −8.85 | −6.44 | −6.44 | −13.20 | −9.42 | −0.91 | −1.14 |
| EPS (Rs) | −0.11 | −0.14 | −0.15 | −0.14 | −0.04 | −0.08 | −0.05 | −0.05 | −0.12 | −0.08 | 0.00 | 0.00 |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 553 | 627 | 739 | 567 | 690 | 737 | 105 | 58.01 | 52.96 | 8.99 | 2.99 | 3.32 |
| Expenses | 499 | 542 | 686 | 591 | 836 | 864 | 104 | 54.80 | 52.81 | 9.96 | 1.99 | 7.11 |
| Operating Profit | 52.01 | 84.05 | 50.97 | −25.98 | −149 | −130 | 1.99 | 3.01 | 0.00 | −0.99 | 0.00 | −3.76 |
| OPM % | 9.0% | 13.1% | 7.0% | −4.5% | −21.9% | −18.0% | 1.4% | 6.0% | −0.5% | −7.0% | 15.1% | −113.3% |
| Other Income | 0.00 | 0.00 | 0.00 | −3.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 8.99 | 23.98 | 37.93 | 37.98 | 35.95 | 33.98 | 34.95 | 35.98 | 27.95 | 0.00 | 0.00 | 0.00 |
| Depreciation | 40.99 | 60.01 | 63.95 | 63.97 | 62.04 | 51.99 | 27.02 | 27.01 | 27.01 | 37.99 | 2.99 | 20.76 |
| Profit before tax | 2.01 | 0.00 | −51.14 | −131 | −248 | −216 | −60.22 | −59.23 | −55.15 | −39.10 | −3.01 | −24.68 |
| Tax % | 121.0% | −824.1% | −11.0% | −6.0% | −4.0% | −4.0% | −3.0% | −5.0% | −6.0% | −15.0% | 1,830.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | −2.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 0.00 | 4.01 | −45.15 | −123 | −238 | −207 | −58.19 | −56.22 | −52.14 | −33.11 | −57.19 | −24.67 |
| EPS (Rs) | 0.00 | 0.03 | −0.43 | −1.19 | −2.31 | −2.00 | −0.56 | −0.54 | −0.50 | −0.31 | −0.55 | −0.20 |
| 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 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 |
| Reserves | 458 | 458 | 462 | 416 | 293 | 55.22 | −151 | −209 | −265 | −317 | −350 | −406 |
| Borrowings | 55.80 | 175 | 260 | 258 | 284 | 277 | 278 | 276 | 326 | 326 | 326 | 326 |
| Other Liabilities | 11.05 | 10.04 | 15.07 | 27.13 | 27.13 | 119 | 133 | 166 | 204 | 173 | 174 | 174 |
| Total Liabilities | 626 | 744 | 838 | 804 | 706 | 554 | 362 | 334 | 367 | 283 | 251 | 195 |
| Fixed Assets | 337 | 446 | 439 | 374 | 311 | 245 | 193 | 166 | 140 | 112 | 74.30 | 71.23 |
| CWIP | 41.02 | 12.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 133 | 133 | 133 | 133 | 90.85 | 90.91 | 90.93 | 90.94 | 90.91 | 90.95 | 90.87 | 90.85 |
| Other Assets | 115 | 152 | 265 | 295 | 304 | 217 | 77.02 | 77.09 | 136 | 79.05 | 85.01 | 32.02 |
| Inventories | 24.74 | 64.31 | 137 | 150 | 127 | 36.86 | 1.98 | 1.05 | 23.05 | 0.50 | 0.29 | 1.11 |
| Trade receivables | 43.61 | 78.43 | 96.93 | 113 | 92.57 | 87.21 | 3.02 | 3.10 | 35.08 | 8.68 | 9.07 | 9.16 |
| Cash & equivalents | 4.40 | 1.38 | 2.14 | 2.25 | 1.54 | 1.59 | 1.36 | 1.38 | 1.57 | 0.45 | 0.43 | 0.30 |
| Total Assets | 626 | 744 | 838 | 804 | 706 | 554 | 362 | 334 | 367 | 283 | 251 | 195 |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −5.99 | −0.99 | −43.94 | 0.99 | −66.94 | 2.99 | −29.98 | 0.00 | −49.93 | −0.99 |
| Cash from investing activity | −35.09 | −120 | −42.10 | 0.00 | 42.08 | 4.01 | 30.09 | 2.01 | 0.00 | 0.00 |
| Cash from financing activity | 41.99 | 118 | 86.99 | 0.00 | 23.99 | −5.99 | 0.99 | −1.99 | 49.94 | 0.00 |
| Net cash flow | 1.99 | −2.99 | 0.99 | 0.00 | −0.99 | 0.00 | 0.00 | 0.00 | 0.00 | −0.99 |
| Capex | 242 | 120 | 41.87 | 0.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Free cash flow | −248 | −121 | −85.81 | 0.00 | −66.91 | 5.99 | −29.95 | 0.00 | −49.90 | −0.99 |
| CFO / OP % | −20.9% | 3.0% | −52.9% | 1.0% | 260.1% | −2.0% | 23.1% | −9.0% | −1,495.9% | 350.1% |
| Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 33 | 53 | 57 | 57 | 60 | 47 | 2 | 12 | 220 | 61 | 360 | 1,237 |
| Inventory days | 23 | 55 | 111 | 102 | 108 | 23 | 2 | 8 | 194 | 5 | 13 | 227 |
| Days payable | 3 | 0 | 3 | 2 | 3 | 2 | 0 | 0 | 10 | 8 | 49 | 251 |
| Cash conversion cycle | 50 | 105 | 162 | 153 | 163 | 65 | 3 | 16 | 401 | 55 | 320 | 1,209 |
| Working capital days | 69 | 91 | 86 | 64 | 84 | −27 | −105 | −859 | −1,444 | −1,791 | −10,249 | −34,879 |
| ROCE % | 2.0% | 2.0% | 3.0% | −2.0% | −12.0% | −38.0% | −55.0% | −12.9% | −14.0% | −18.9% | −41.0% | −6.0% |
For the Dec 2019 quarter, K-Lifestyle & Industries reported sales of ₹0.91 Cr, down 65.8% year on year and net profit of −₹1.14 Cr. The operating margin was −31.5%.
K-Lifestyle & Industries' sales for the year to Mar 2020 were ₹2.99 Cr; over the last twelve months they were ₹3.32 Cr.
Net profit for the year to Mar 2020 was −₹57.19 Cr, and −₹24.67 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−0.20.
K-Lifestyle & Industries reported borrowings of ₹326 Cr at Mar 2020, against cash and equivalents of ₹0.30 Cr.
Cash from operations was −₹0.99 Cr in the year to Mar 2018; after capital spending, free cash flow was −₹0.99 Cr.