Thrive Future Habitats (BSE 523120)₹90.04+9.80%Personal Care
In the Jun 2026 quarter (consolidated), Thrive Future Habitats reported sales of ₹0.34 Cr, up 17.2% from Jun 2025, and net profit of −₹0.93 Cr. For the year to Mar 2026, sales were ₹1.22 Cr and net profit −₹1.03 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1.48 | 1.15 | 0.81 | 0.66 | 0.21 | 0.62 | 0.65 | 0.29 | 0.36 | 0.07 | 0.46 | 0.34 |
| Expenses | 2.17 | 1.62 | 1.97 | 0.85 | 0.37 | 0.67 | 0.82 | 0.55 | 0.75 | 0.28 | 1.42 | 1.69 |
| Operating Profit | −0.66 | −0.44 | −1.13 | −0.16 | −0.13 | −0.02 | −0.14 | −0.23 | −0.36 | −0.18 | −0.93 | −1.32 |
| OPM % | −45.0% | −38.8% | −139.0% | −25.3% | −63.7% | −4.8% | −22.7% | −80.0% | −100.0% | −237.5% | −200.0% | −380.0% |
| Other Income | −8.45 | 0.49 | 4.03 | 0.29 | 0.22 | 0.00 | −2.66 | 0.00 | 0.00 | 0.74 | 0.24 | 0.59 |
| Interest | 0.09 | 0.04 | 0.15 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.10 | 0.10 |
| Depreciation | 0.24 | 0.16 | 0.08 | 0.14 | 0.21 | 0.14 | 0.14 | 0.05 | 0.06 | 0.05 | 0.09 | 0.12 |
| Profit before tax | −9.46 | −0.14 | 2.70 | −0.04 | −0.15 | −0.18 | −2.98 | −0.29 | −0.43 | 0.52 | −0.87 | −0.94 |
| Tax % | 0.0% | 0.0% | 26.3% | 0.0% | 0.0% | 0.0% | −0.7% | 0.0% | 0.0% | 33.3% | −21.0% | −1.1% |
| Exceptional items | −9.03 | 0.00 | 3.01 | 0.00 | 0.00 | 0.00 | −3.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −9.47 | −0.15 | 1.99 | −0.05 | −0.15 | −0.19 | −2.96 | −0.29 | −0.43 | 0.35 | −0.69 | −0.93 |
| EPS (Rs) | −20.22 | −0.31 | 4.25 | −0.08 | −0.31 | −0.40 | −6.32 | −0.28 | −0.45 | 0.37 | −0.61 | −0.80 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5.79 | 6.68 | 6.56 | 7.27 | 9.85 | 19.30 | 13.42 | 12.13 | 6.71 | 2.17 | 1.22 | 1.23 |
| Expenses | 6.78 | 8.05 | 7.37 | 8.58 | 13.01 | 20.50 | 19.86 | 20.74 | 10.20 | 2.65 | 2.99 | 4.14 |
| Operating Profit | −0.95 | −1.32 | −0.77 | −1.27 | −3.08 | −1.07 | −6.35 | −8.49 | −3.43 | −0.45 | −1.74 | −2.79 |
| OPM % | −16.6% | −19.9% | −11.8% | −17.6% | −31.3% | −5.6% | −47.4% | −70.0% | −51.1% | −21.1% | −142.3% | −226.8% |
| Other Income | 0.13 | 2.26 | 0.15 | 0.17 | 0.53 | 4.26 | 0.29 | 0.30 | 0.95 | −2.02 | 1.04 | 1.57 |
| Interest | 0.33 | 0.35 | 0.21 | 0.08 | 0.39 | 0.30 | 0.32 | 0.16 | 0.31 | 0.11 | 0.13 | 0.24 |
| Depreciation | 0.19 | 0.10 | 0.13 | 0.21 | 0.27 | 0.37 | 0.44 | 0.70 | 0.54 | 0.61 | 0.22 | 0.32 |
| Profit before tax | −1.33 | 0.52 | −0.95 | −1.38 | −3.20 | 2.55 | −6.82 | −9.07 | −3.32 | −3.20 | −1.04 | −1.72 |
| Tax % | −34.2% | 45.1% | 3.2% | −0.7% | −10.7% | 40.9% | 1.9% | 0.7% | 21.4% | −0.6% | −1.0% | — |
| Exceptional items | 0.00 | 2.01 | 0.00 | 0.00 | 0.00 | 3.01 | 0.00 | 0.00 | −1.01 | −3.01 | 0.00 | 0.00 |
| Net Profit | −0.89 | 0.29 | −0.98 | −1.37 | −2.86 | 1.51 | −6.95 | −9.14 | −4.03 | −3.18 | −1.03 | −1.70 |
| EPS (Rs) | −3.08 | 0.99 | −3.40 | −3.61 | −7.18 | 3.20 | −14.82 | −19.51 | −9.79 | −4.23 | −0.91 | −1.49 |
| 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 | — | 2.86 | 2.86 | 2.87 | 3.75 | 3.96 | 4.66 | 4.66 | 4.66 | 4.67 | 4.66 | 11.31 |
| Reserves | — | −0.49 | 2.55 | 0.95 | 1.75 | 3.88 | 8.80 | 16.11 | 10.57 | 6.38 | 4.40 | 41.52 |
| Borrowings | — | 2.32 | 2.57 | 0.50 | 0.58 | 4.23 | 2.57 | 0.08 | 0.05 | 0.00 | 0.00 | 0.27 |
| Other Liabilities | — | 1.49 | 2.03 | 1.94 | 2.67 | 4.87 | 2.91 | 2.98 | 3.65 | −2.90 | −5.34 | −6.29 |
| Total Liabilities | — | 6.18 | 10.01 | 6.26 | 8.75 | 16.94 | 18.94 | 23.83 | 18.93 | 8.15 | 3.72 | 46.81 |
| Fixed Assets | — | 1.14 | 5.35 | 1.30 | 2.19 | 6.78 | 7.68 | 8.73 | 8.16 | 3.34 | 1.78 | 2.59 |
| CWIP | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | — | 0.27 | 1.38 | 1.41 | 3.01 | 0.14 | 0.87 | 0.62 | 0.63 | 0.62 | 0.55 | 19.23 |
| Other Assets | — | 4.77 | 3.28 | 3.55 | 3.55 | 10.02 | 10.39 | 14.48 | 10.14 | 4.19 | 1.39 | 24.99 |
| Inventories | 1.12 | 1.23 | 1.27 | 0.90 | 1.21 | 3.95 | 4.75 | 5.46 | 5.31 | 1.78 | 1.02 | 0.86 |
| Trade receivables | 1.79 | 1.07 | 1.17 | 1.56 | 1.30 | 2.47 | 1.87 | 1.60 | 1.31 | 0.18 | 0.16 | 0.03 |
| Cash & equivalents | 0.90 | 0.55 | 0.52 | 0.62 | 0.62 | 1.21 | 1.03 | 4.42 | 0.07 | 0.08 | 0.00 | 22.19 |
| Total Assets | — | 6.18 | 10.01 | 6.26 | 8.75 | 16.94 | 18.94 | 23.83 | 18.93 | 8.15 | 3.72 | 46.81 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 9.40 | −3.51 | −0.55 | −3.67 | −7.04 | −8.83 | −6.73 | 0.86 | 0.16 | −3.35 |
| Cash from investing activity | −3.16 | 3.62 | −2.88 | 3.17 | 4.18 | −0.89 | 0.18 | 0.22 | 0.17 | −18.26 |
| Cash from financing activity | 0.02 | 0.04 | 3.44 | 1.08 | 2.68 | 12.88 | 0.35 | −0.02 | −0.09 | 43.70 |
| Net cash flow | 6.27 | 0.15 | 0.00 | 0.58 | −0.17 | 3.15 | −6.18 | 1.07 | 0.25 | 22.10 |
| Capex | 4.29 | 0.00 | 1.12 | 0.24 | 0.00 | 1.49 | 0.12 | 0.00 | 0.00 | 0.74 |
| Free cash flow | 5.16 | 0.34 | −1.68 | −3.92 | −6.45 | −10.37 | −6.90 | 0.90 | 0.18 | −4.11 |
| CFO / OP % | −709.0% | 451.0% | 44.0% | 119.0% | 599.0% | 133.0% | 79.0% | −25.0% | −37.0% | 191.1% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 68 | 64 | 87 | 66 | 92 | 35 | 44 | 40 | 10 | 28 | 12 |
| Inventory days | 106 | 102 | 67 | 82 | 197 | 135 | 203 | 201 | 92 | 242 | 418 |
| Days payable | 90 | 82 | 67 | 95 | 185 | 87 | 179 | 240 | 72 | 84 | 113 |
| Cash conversion cycle | 86 | 85 | 89 | 53 | 105 | 85 | 68 | 2 | 32 | 187 | 318 |
| Working capital days | −78 | −80 | 59 | 17 | −99 | 19 | 89 | −10 | 79 | −12 | 5,893 |
| ROCE % | — | −19.8% | −12.6% | −25.1% | −34.6% | −9.6% | −42.0% | −67.8% | −33.6% | −11.5% | −3.7% |
For the Jun 2026 quarter, Thrive Future Habitats reported sales of ₹0.34 Cr, up 17.2% year on year and net profit of −₹0.93 Cr. The operating margin was −380.0%.
Thrive Future Habitats' sales for the year to Mar 2026 were ₹1.22 Cr; over the last twelve months they were ₹1.23 Cr.
Net profit for the year to Mar 2026 was −₹1.03 Cr, and −₹1.70 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−1.49.
Thrive Future Habitats reported borrowings of ₹0.27 Cr at Mar 2026, against cash and equivalents of ₹22.19 Cr.
Cash from operations was −₹3.35 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹4.11 Cr.