FUTURE MARKET NETWORKS LTD. (FMNL)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 25.22 22.40 24.13 23.42 23.09 24.57 26.16 26.07 24.20 24.44 24.34 21.96
YOY Revenue Growth % 7.7% -3.02% 9.63% 6.08% -8.47% 9.68% 8.4% 11.34% 4.85% -0.52% -6.95% -15.77%
Other Income 2.30 10.61 1.29 1.13 1.93 1.41 1.20 2.43 1.64 1.90 5.58 2.11
Total Income 27.52 33.00 25.42 24.54 25.01 25.98 27.36 28.49 25.84 26.34 29.92 24.07
Total Expenses + 11.69 13.52 32.61 11.88 17.24 12.12 13.60 13.52 27.04 25.35 28.08 21.95
Cost of Materials Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.70 5.54 5.82 4.76
Employee Benefit Expense 3.03 2.32 2.71 3.03 3.72 2.86 2.93 2.67 3.06 2.24 2.30 1.79
Other Expenses 8.66 11.20 29.90 8.85 13.51 9.26 10.67 10.84 13.19 4.61 7.17 3.64
Operating Profit 13.53 8.88 -8.47 11.54 5.85 12.44 12.56 12.55 -2.83 -0.91 -3.74 0.01
OPM % 53.7% 39.7% -35.1% 49.3% 25.3% 50.6% 48% 48.2% -11.7% -3.7% -15.4% 0%
Profit Before Tax + -17.08 11.84 -14.88 5.00 0.68 83.42 7.06 6.99 -20.19 0.99 1.83 2.12
Tax Expense 5.28 2.89 0.77 1.08 6.40 1.19 0.98 0.92 9.58 -0.48 -0.06 -0.08
Tax % - 24.4% - 21.5% 944.2% 1.4% 13.9% 13.2% - -47.9% -3.4% -4%
Profit After Tax -22.36 8.95 -15.65 3.92 -5.73 82.23 6.07 6.06 -29.78 1.47 1.90 2.21
EPS (Basic) -3.76 1.61 -2.65 0.85 -0.85 14.34 1.14 1.07 -5.12 0.25 0.44 0.36

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2018
Revenue from Operations 101.00 93.03 92.40 85.26 69.00 126.77 84.25
YOY Revenue Growth % 8.57% 0.68% 8.38% 23.57% -45.57% 50.47% -
Other Income 6.68 14.94 5.86 4.38 7.24 67.29 33.74
Total Income 107.68 107.98 98.26 89.64 76.23 194.06 117.98
Total Expenses + 87.84 75.24 39.32 64.08 53.38 71.37 62.43
Cost of Materials Consumed 20.91 0.00 0.00 0.00 0.00 0.00 0.00
Employee Benefit Expense 11.52 11.78 8.38 6.92 4.82 6.38 4.70
Other Expenses 27.76 63.46 30.94 57.16 48.56 64.98 57.73
Operating Profit 13.17 17.80 53.08 21.18 15.62 55.40 21.82
OPM % 13% 19.1% 57.4% 24.8% 22.6% 43.7% 25.9%
Profit Before Exceptional 19.84 2.64 17.66 -14.25 -38.13 38.64 4.51
Exceptional Items 57.06 0.00 -20.91 0.00 0.00 0.00 0.00
Profit Before Tax + 76.90 2.64 -3.25 -14.25 -38.13 38.64 4.51
Tax Expense 12.31 10.84 6.10 13.79 -7.34 8.72 19.10
Tax % 16% 410.8% - - - 22.6% 423.2%
Profit After Tax 64.60 -8.20 -9.35 -28.04 -30.79 29.93 -14.58
EPS (Basic) 11.44 -1.08 -1.57 -4.91 -5.37 5.21 -2.60

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2018
ASSETS
Non-Current Assets + 267.27 257.43 367.35 0.00 0.00 0.00 0.00
Property, Plant & Equipment 96.82 24.60 116.72 0.00 0.00 0.00 0.00
Capital Work in Progress 7.24 8.49 7.35 0.00 0.00 0.00 0.00
Non-Current Investments 9.68 4.27 0.01 0.00 0.00 0.00 0.00
Goodwill 12.88 18.34 18.34 0.00 0.00 0.00 0.00
Other Intangible Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Current Assets + 82.84 71.14 158.74 0.00 0.00 0.00 0.00
Inventories 3.38 4.39 4.80 0.00 0.00 0.00 0.00
Trade Receivables 7.91 9.63 17.67 0.00 0.00 0.00 0.00
Cash and Cash Equivalents 4.52 8.75 11.83 0.00 0.00 0.00 0.00
Current Investments 2.82 6.53 58.51 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 68.88 57.54 57.54 0.00 0.00 0.00 0.00
Other Equity 31.32 -35.22 -24.72 0.00 0.00 0.00 0.00
Non-Current Liabilities 153.33 105.14 225.25 0.00 0.00 0.00 0.00
Current Liabilities 97.95 201.03 265.94 0.00 0.00 0.00 0.00
Total Liabilities 251.28 306.17 491.19 0.00 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2018
Cash from Operating Activities -2.36 -18.26 81.55 -37.06 0.00 0.00 0.00
Cash from Investing Activities -3.51 6.28 -28.87 3.10 0.00 0.00 0.00
Cash from Financing Activities -7.47 -9.59 -37.50 37.76 0.00 0.00 0.00
Net Increase/Decrease in Cash -13.34 -21.58 15.18 3.80 0.00 0.00 0.00