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 23.74 19.91 21.49 20.95 20.54 22.11 23.70 23.57 21.66 21.67 21.64 21.96
YOY Revenue Growth % 7.54% -8.24% 3.7% 1.39% -13.51% 11.07% 10.26% 12.5% 5.5% -2% -8.69% -6.83%
Other Income 2.87 10.50 1.18 1.05 1.88 1.20 1.15 2.15 1.36 1.53 5.30 2.11
Total Income 26.61 30.41 22.67 22.00 22.41 23.31 24.84 25.72 23.02 23.20 26.94 24.07
Total Expenses + 28.75 11.40 31.30 9.18 11.86 9.70 10.31 10.76 23.73 22.27 23.75 21.95
Cost of Materials Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.47 5.31 5.59 4.76
Employee Benefit Expense 2.38 1.68 2.23 2.11 2.73 1.92 1.95 1.72 2.40 1.77 1.80 1.79
Other Expenses 26.36 9.71 29.07 7.07 9.13 7.78 8.36 9.05 11.46 2.90 4.30 3.64
Operating Profit -5.00 8.51 -9.81 11.77 8.68 12.40 13.38 12.80 -2.07 -0.60 -2.11 0.01
OPM % -21.1% 42.7% -45.6% 56.2% 42.3% 56.1% 56.5% 54.3% -9.5% -2.8% -9.7% 0%
Profit Before Tax + -34.10 12.02 -15.67 5.80 4.14 83.49 8.51 7.64 -19.71 0.93 3.19 2.12
Tax Expense 7.92 3.28 1.02 1.06 6.73 1.15 1.20 1.36 8.73 -0.27 0.23 -0.08
Tax % - 27.3% - 18.3% 162.5% 1.4% 14.1% 17.7% - -29.5% 7.4% -4%
Profit After Tax -42.02 8.74 -16.69 4.74 -2.59 82.34 7.31 6.28 -28.44 1.21 2.96 2.21
EPS (Basic) -7.30 1.52 -2.90 0.82 -0.45 14.31 1.27 1.05 -4.93 0.20 0.57 0.36

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Revenue from Operations 91.04 82.88 86.82 80.67 64.55 121.56 103.79
YOY Revenue Growth % 9.84% -4.54% 7.63% 24.98% -46.9% 17.12% -
Other Income 5.85 14.61 6.35 4.83 7.75 49.04 18.50
Total Income 96.89 97.49 93.17 85.50 72.30 170.60 122.28
Total Expenses + 74.01 63.74 55.17 47.83 51.09 68.62 65.72
Cost of Materials Consumed 20.03 0.00 0.00 0.00 0.00 0.00 0.00
Employee Benefit Expense 7.99 8.75 7.17 6.53 4.53 5.92 3.90
Other Expenses 21.08 54.98 48.00 41.30 46.56 62.71 61.82
Operating Profit 17.02 19.14 31.65 32.84 13.45 52.93 38.07
OPM % 18.7% 23.1% 36.5% 40.7% 20.8% 43.5% 36.7%
Profit Before Exceptional 22.88 6.28 -1.18 -0.35 -36.66 20.14 11.90
Exceptional Items 57.06 0.00 -20.91 0.00 0.00 0.00 0.00
Profit Before Tax + 79.94 6.28 -22.09 -0.35 -36.66 20.14 11.90
Tax Expense 12.44 12.08 9.52 12.02 -7.84 9.07 2.26
Tax % 15.6% 192.3% - - - 45% 19%
Profit After Tax 67.50 -5.80 -31.62 -12.37 -28.82 11.07 9.64
EPS (Basic) 11.70 -1.01 -5.49 -2.15 -5.01 1.94 1.71

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
ASSETS
Non-Current Assets + 243.55 225.98 355.62 0.00 0.00 0.00 0.00
Property, Plant & Equipment 93.04 19.94 111.55 0.00 0.00 0.00 0.00
Capital Work in Progress 0.00 1.86 1.86 0.00 0.00 0.00 0.00
Non-Current Investments 5.71 0.27 0.00 0.00 0.00 0.00 0.00
Goodwill 0.00 0.00 0.00 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 + 75.72 70.38 94.46 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 7.32 8.64 16.92 0.00 0.00 0.00 0.00
Cash and Cash Equivalents 4.14 8.32 11.07 0.00 0.00 0.00 0.00
Current Investments 2.82 6.53 25.01 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 45.33 -22.67 -16.04 0.00 0.00 0.00 0.00
Non-Current Liabilities 142.34 93.89 213.94 0.00 0.00 0.00 0.00
Current Liabilities 62.71 167.60 194.63 0.00 0.00 0.00 0.00
Total Liabilities 205.05 261.49 408.57 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 2019
Cash from Operating Activities -40.87 0.97 58.82 -63.37 0.00 0.00 0.00
Cash from Investing Activities -15.46 -1.91 -0.19 23.01 0.00 0.00 0.00
Cash from Financing Activities 48.45 -20.30 -36.33 38.04 0.00 0.00 0.00
Net Increase/Decrease in Cash -7.89 -21.24 22.30 -2.32 0.00 0.00 0.00