Innokaiz India (BSE 543905)₹10.98−4.52%Advertising & Media Agencies
In the Sep 2025 quarter (standalone), Innokaiz India reported sales of ₹5.77 Cr, up 3.2% from Sep 2024, and net profit of −₹1.73 Cr. For the year to Mar 2025, sales were ₹9.52 Cr and net profit −₹4.06 Cr.
Company filings, standalone accounts; latest reported quarter Sep 2025
| Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|
| Sales | 147 | 75.79 | 57.65 | 20.21 | 5.59 | 3.93 | 5.77 |
| Expenses | 139 | 70.48 | 53.65 | 19.70 | 6.12 | 6.98 | 6.59 |
| Operating Profit | 7.15 | 4.77 | 3.57 | 0.37 | −0.57 | −3.07 | −0.85 |
| OPM % | 4.9% | 6.3% | 6.2% | 1.9% | −10.4% | −78.6% | −14.9% |
| Other Income | 0.04 | 0.28 | 0.04 | 0.47 | 0.14 | 0.13 | 0.20 |
| Interest | 0.07 | 0.03 | 0.19 | 1.09 | 0.15 | 0.26 | 0.88 |
| Depreciation | 0.09 | 0.09 | 0.10 | 0.18 | 0.18 | 0.06 | 0.21 |
| Profit before tax | 7.05 | 4.92 | 3.31 | −0.46 | −0.81 | −3.31 | −1.79 |
| Tax % | 25.8% | 25.9% | 25.1% | −17.8% | 8.7% | −2.4% | −1.7% |
| Exceptional items | −0.13 | −0.03 | 0.00 | −0.18 | 0.00 | 0.00 | 0.00 |
| Net Profit | 5.20 | 3.63 | 2.46 | −0.36 | −0.85 | −3.20 | −1.73 |
| EPS (Rs) | 6.96 | 4.86 | 2.43 | −0.37 | −0.85 | −3.15 | −1.71 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Sales | 139 | 185 | 287 | 223 | 77.81 | 9.52 |
| Expenses | 133 | 177 | 274 | 210 | 73.30 | 13.10 |
| Operating Profit | 5.01 | 7.10 | 10.99 | 11.95 | 4.01 | −3.64 |
| OPM % | 3.6% | 3.9% | 3.8% | 5.4% | 5.2% | −38.4% |
| Other Income | −0.05 | 0.02 | 0.02 | 0.31 | 0.49 | 0.26 |
| Interest | 0.00 | 0.16 | 0.15 | 0.10 | 1.34 | 0.42 |
| Depreciation | 0.07 | 0.06 | 0.17 | 0.18 | 0.29 | 0.25 |
| Profit before tax | 4.91 | 6.92 | 10.70 | 11.99 | 2.86 | −4.10 |
| Tax % | 26.2% | 26.2% | 25.7% | 25.9% | 26.3% | −0.2% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 3.61 | 5.07 | 7.89 | 8.83 | 2.09 | −4.06 |
| EPS (Rs) | 36,257.30 | 51,043.65 | 7,943.33 | 11.83 | 2.06 | −3.99 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.00 | 0.00 | 0.00 | 7.49 | 10.18 | 10.19 |
| Reserves | 5.39 | 10.47 | 18.35 | 19.62 | 37.53 | 33.68 |
| Borrowings | 1.12 | 1.05 | 1.33 | 0.65 | 18.73 | 19.74 |
| Other Liabilities | 19.18 | 27.21 | 30.07 | 28.47 | 17.28 | 22.20 |
| Total Liabilities | 25.69 | 38.73 | 49.75 | 56.23 | 83.72 | 85.81 |
| Fixed Assets | 0.16 | 3.18 | 4.17 | 4.00 | 22.73 | 23.98 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.02 | 0.45 | 2.71 | 2.76 |
| Other Assets | 25.53 | 35.55 | 45.56 | 51.78 | 58.28 | 59.07 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.81 | 1.70 |
| Trade receivables | 6.75 | 17.71 | 21.53 | 23.15 | 3.58 | 6.14 |
| Cash & equivalents | 8.96 | 6.58 | 8.11 | 5.95 | 4.67 | 2.56 |
| Total Assets | 25.69 | 38.73 | 49.75 | 56.23 | 83.72 | 85.81 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Cash from operating activity | 6.77 | 0.92 | 2.58 | −0.75 | −15.23 | −1.35 |
| Cash from investing activity | 0.00 | −3.10 | −1.20 | −0.46 | −21.33 | −1.57 |
| Cash from financing activity | 1.10 | −0.23 | 0.11 | −0.96 | 35.32 | 0.81 |
| Net cash flow | 7.91 | −2.39 | 1.54 | −2.17 | −1.28 | −2.12 |
| Capex | 0.00 | 0.34 | 0.31 | 0.00 | 1.25 | 0.02 |
| Free cash flow | 6.77 | 0.59 | 2.28 | −0.75 | −16.47 | −1.36 |
| CFO / OP % | 135.0% | 13.0% | 24.0% | 17.0% | −303.0% | 37.0% |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Debtor days | 18 | 35 | 27 | 38 | 17 | 236 |
| Inventory days | — | — | — | — | — | 385 |
| Days payable | — | — | — | — | — | 2,990 |
| Cash conversion cycle | 18 | 35 | 27 | 38 | 17 | −2,369 |
| Working capital days | −7 | 4 | 10 | 29 | 158 | 1,127 |
| ROCE % | — | 79.0% | 70.2% | 51.6% | 9.3% | −5.6% |
For the Sep 2025 quarter, Innokaiz India reported sales of ₹5.77 Cr, up 3.2% year on year and net profit of −₹1.73 Cr. The operating margin was −14.9%.
Innokaiz India's sales for the year to Mar 2025 were ₹9.52 Cr.
Net profit for the year to Mar 2025 was −₹4.06 Cr. Earnings per share over the same trailing period were ₹−3.99.
Innokaiz India reported borrowings of ₹19.74 Cr at Mar 2025, against cash and equivalents of ₹2.56 Cr.
Cash from operations was −₹1.35 Cr in the year to Mar 2025; after capital spending, free cash flow was −₹1.36 Cr.