Integrated Filing — IndAS



General information about company

Scrip Code 543998
NSE Symbol VALIANTLAB
MSEI Symbol NOTLISTED
ISIN INE0JWS01017
Name of company Valiant Laboratories Limited
Type of company Main Board
Class of security Equity
Date of start of financial year 01-04-2025
Date of end of financial year 31-03-2026
Date of board meeting when results were approved 11-11-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 06-11-2025
Description of presentation currency INR
Level of rounding used in financial results Lakhs
Reporting Type Quarterly
Reporting Quarter Second quarter
Nature of report standalone or consolidated Standalone
Whether results are audited or unaudited for the quarter ended Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Audited
Segment Reporting Single segment
Description of single segment Manufacturing of Chemicals
Start date and time of board meeting 11-11-2025   14:00:00
End date and time of board meeting 11-11-2025   16:30:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Not applicable
Whether the company has any related party? Yes
Whether the company has entered into any Related Party transaction during the selected half year for which it wants to submit disclosure? Yes
(I) We declare that the acceptance of fixed deposits by the bans/Non-Banking Finance Company are at the terms uniformly applicable/offered to all shareholders/public NA
(II) We declare that the scheduled commercial bank, as per RBI circular RBI/DBR/2015-16/19 dated March 03, 2016, has allowed additional interest of one per cent per annum, over and above the rate of interest mentioned in the schedule of interest rates on savings or a term deposits of banks staff and their exclusive associations as well as on deposits of Chairman, Chairman & Managing Director, Executive Director or such other Executives appointed for a fixed tenure. NA
Whether the company is a high value debt listed entity according to regulation 15 (1A)? No
(a) If answer to above question is Yes, whether complying with proviso to regulation 23 (9), i.e., submitting RPT disclosures on the day of results publication?
(b) If answer to above question is No, please explain the reason for not complying.
Whether the updated Related Party Transactions (RPT) Policy (in compliance with Reg. 23 of SEBI LODR) has been uploaded on the website of the Company? Yes
Latest Date on which RPT policy is updated 07-02-2025
Indicate Company website link for updated RPT policy of the Company https://valiantlabs.in/wp-content/uploads/2025/02/Related-Party-Transactions.pdf
Whether statement on deviation or variation for proceeds of public issue, rights issue, preferential issue, qualified institutions placement etc. is applicable to the company for the current quarter? Yes
No. of times funds raised during the quarter 1
Whether the disclosure for the Default on Loans and Debt Securities is applicable to the entity? No
This disclosure is not applicable, as the Company has not defaulted on any of its loans or debt securities.



Financial Results Ind-AS

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-07-2025 01-04-2025
B Date of end of reporting period 30-09-2025 30-09-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Standalone Standalone
1 Income
Revenue from operations 4,598.77 9,699.49
Other income 84.57 151.70
Total income 4,683.34 9,851.19
2 Expenses
(a) Cost of materials consumed 4,218.04 8,187.25
(b) Purchases of stock-in-trade 0.14 470.17
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade (203.94) (248.03)
(d) Employee benefit expense 128.43 247.45
(e) Finance costs 13.59 20.92
(f) Depreciation, depletion and amortisation expense 51.14 102.54
(f) Other Expenses
1 Other Expenses 450.15 800.52
Total other expenses 450.15 800.52
Total expenses 4,657.55 9,580.82
3 Total profit before exceptional items and tax 25.79 270.37
4 Exceptional items 0.00 0.00
5 Total profit before tax 25.79 270.37
6 Tax expense
7 Current tax 2.87 61.31
8 Deferred tax 6.25 10.82
9 Total tax expenses 9.12 72.13
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0.00 0.00
11 Net Profit Loss for the period from continuing operations 16.67 198.24
12 Profit (loss) from discontinued operations before tax 0.00 0.00
13 Tax expense of discontinued operations 0.00 0.00
14 Net profit (loss) from discontinued operation after tax 0.00 0.00
15 Share of profit (loss) of associates and joint ventures accounted for using equity method 0.00 0.00
16 Total profit (loss) for period 16.67 198.24
17 Other comprehensive income net of taxes 0.82 0.82
18 Total Comprehensive Income for the period 17.49 199.06
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent
Total profit or loss, attributable to non-controlling interests
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent
Total comprehensive income for the period attributable to owners of parent non-controlling interests
21 Details of equity share capital
Paid-up equity share capital 5,431.25 5,431.25
Face value of equity share capital 10 10
27 Details of debt securities
22 Reserves excluding revaluation reserve
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations 0.03 0.36
Diluted earnings (loss) per share from continuing operations 0.03 0.4
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations 0.03 0.36
Diluted earnings (loss) per share from continuing and discontinued operations 0.03 0.4
24 Debt equity ratio 0.00 0.00
25 Debt service coverage ratio 0.00 0.00
26 Interest service coverage ratio 0.00 0.00
27 Disclosure of notes on financial results Textual Information(1)



Disclosure of notes on financial results

Textual Information(1) 1. The above results for the Quarter and half year ended 30th Sep, 2025 have been reviewed by the Audit Committee in their meeting held on 11th Nov, 2025 and approved by the Board of Directors in their meeting held on 11th Nov, 2025. 2. The Company is operating as a single segment company, engaged in manufacturing of chemicals business, and hence there is no separate reportable business segment. 3. The aforesaid Audited Financial results will be uploaded on the company's website www.valiantlabs.in and will also be available on the websites of BSE Limited i.e. www.bseindia.com / NSE Limited i.e www.nseindia.com 4. Figures for the previous period have been regrouped or rearranged wherever necessary.



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-04-2025
Date of end of reporting period 30-09-2025
Whether results are audited or unaudited Audited
Nature of report standalone or consolidated Standalone
Assets
1 Non-current assets
Property, plant and equipment 2,887.44
Capital work-in-progress 27.18
Investment property 0.00
Goodwill 0.00
Other intangible assets 5.94
Intangible assets under development 0.00
Biological assets other than bearer plants 0.00
Investments accounted for using equity method 0.00
Non-current financial assets
Non-current investments 16,505.80
Trade receivables, non-current 0.00
Loans, non-current 0.00
Other non-current financial assets 288.07
Total non-current financial assets 16,793.87
Deferred tax assets (net) 0.00
Other non-current assets 31.42
Total non-current assets 19,745.85
2 Current assets
Inventories 1,326.34
Current financial asset
Current investments 4,062.08
Trade receivables, current 5,907.35
Cash and cash equivalents 292.25
Bank balance other than cash and cash equivalents 1,623.00
Loans, current 5.86
Other current financial assets 0.00
Total current financial assets 11,890.54
Current tax assets (net) 218.80
Other current assets 1,721.61
Total current assets 15,157.29
3 Non-current assets classified as held for sale 0.00
4 Regulatory deferral account debit balances and related deferred tax Assets 0.00
Total assets 34,903.14
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 5,431.25
Other equity 26,306.75
Total equity attributable to owners of parent 31,738.00
Non controlling interest
Total equity 31,738.00
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 0.00
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 0.00
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0.00
Total Trade payable 0.00
Other non-current financial liabilities 111.94
Total non-current financial liabilities 111.94
Provisions, non-current 19.42
Deferred tax liabilities (net) 136.37
Deferred government grants, Non-current 0.00
Other non-current liabilities 0.00
Total non-current liabilities 267.73
Current liabilities
Current financial liabilities
Borrowings, current 0.00
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 6.65
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 2,674.68
Total Trade payable 2,681.33
Other current financial liabilities 175.28
Total current financial liabilities 2,856.61
Other current liabilities 26.82
Provisions, current 13.98
Current tax liabilities (Net) 0.00
Deferred government grants, Current 0.00
Total current liabilities 2,897.41
3 Liabilities directly associated with assets in disposal group classified as held for sale 0.00
4 Regulatory deferral account credit balances and related deferred tax liability 0.00
Total liabilities 3,165.14
Total equity and liabilites 34,903.14
Disclosure of notes on assets and liabilities Textual Information(1)



Text Block

Textual Information(1) Previous period figures are regrouped / rearranged wherever required.



Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results

Amount in (Lakhs)

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-07-2025 01-04-2025
Date of end of reporting period 30-09-2025 30-09-2025
Whether results are audited or unaudited Audited Audited
Nature of report standalone or consolidated Standalone Standalone
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
Total Segment Revenue
Less: Inter segment revenue
Revenue from operations
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
Total Profit before tax
i. Finance cost
ii. Other Unallocable Expenditure net off Unallocable income
Profit before tax
3 (Segment Asset - Segment Liabilities)
Segment Asset
Total Segment Asset
Un-allocable Assets null null
Net Segment Asset null null
4 Segment Liabilities
Segment Liabilities
Total Segment Liabilities
Un-allocable Liabilities null null
Net Segment Liabilities null null
Disclosure of notes on segments



Other Comprehensive Income

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-07-2025 01-04-2025
B Date of end of reporting period 30-09-2025 30-09-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Standalone Standalone
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
Total Amount of items that will not be reclassified to profit and loss
2 Income tax relating to items that will not be reclassified to profit or loss (0.82) (0.82)
3 Amount of items that will be reclassified to profit and loss
Total Amount of items that will be reclassified to profit and loss
4 Income tax relating to items that will be reclassified to profit or loss 0.00 0.00
5 Total Other comprehensive income 0.82 0.82



Cash flow statement, indirect

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-04-2025
B Date of end of reporting period 30-09-2025
C Whether results are audited or unaudited Audited
D Nature of report standalone or consolidated Standalone
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 270.37
Adjustments for reconcile profit (loss)
Adjustments for finance costs 20.92
Adjustments for decrease (increase) in inventories (930.76)
Adjustments for decrease (increase) in trade receivables, current 1,302.66
Adjustments for decrease (increase) in trade receivables, non-current 0.00
Adjustments for decrease (increase) in other current assets (292.06)
Adjustments for decrease (increase) in other non-current assets (31.42)
Adjustments for other financial assets, non-current (6.00)
Adjustments for other financial assets, current 0.00
Adjustments for other bank balances 0.00
Adjustments for increase (decrease) in trade payables, current 741.26
Adjustments for increase (decrease) in trade payables, non-current 0.00
Adjustments for increase (decrease) in other current liabilities 15.29
Adjustments for increase (decrease) in other non-current liabilities 0.00
Adjustments for depreciation and amortisation expense 102.54
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0.00
Adjustments for provisions, current 20.48
Adjustments for provisions, non-current 0.00
Adjustments for other financial liabilities, current 45.37
Adjustments for other financial liabilities, non-current (9.03)
Adjustments for unrealised foreign exchange losses gains 0.00
Adjustments for dividend income 0.00
Adjustments for interest income 0.00
Adjustments for share-based payments 0.00
Adjustments for fair value losses (gains) (32.08)
Adjustments for undistributed profits of associates 0.00
Other adjustments for which cash effects are investing or financing cash flow 0.00
Other adjustments to reconcile profit (loss) 0.00
Other adjustments for non-cash items 4.88
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments for reconcile profit (loss) 952.05
Net cash flows from (used in) operations 1,222.42
Dividends received 0.00
Interest paid 0.00
Interest received 0.00
Income taxes paid (refund) 93.73
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities 1,128.69
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0.00
Cash flows used in obtaining control of subsidiaries or other businesses 0.00
Other cash receipts from sales of equity or debt instruments of other entities 0.00
Other cash payments to acquire equity or debt instruments of other entities 4,062.08
Other cash receipts from sales of interests in joint ventures 0.00
Other cash payments to acquire interests in joint ventures 0.00
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0.00
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0.00
Proceeds from sales of property, plant and equipment 2.50
Purchase of property, plant and equipment 27.44
Proceeds from sales of investment property 0.00
Purchase of investment property 0.00
Proceeds from sales of intangible assets 0.00
Purchase of intangible assets 0.00
Proceeds from sales of intangible assets under development 0.00
Purchase of intangible assets under development 0.00
Proceeds from sales of goodwill 0.00
Purchase of goodwill 0.00
Proceeds from biological assets other than bearer plants 0.00
Purchase of biological assets other than bearer plants 0.00
Proceeds from government grants 0.00
Proceeds from sales of other long-term assets 631.00
Purchase of other long-term assets 0.00
Cash advances and loans made to other parties 0.00
Cash receipts from repayment of advances and loans made to other parties 0.00
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0.00
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0.00
Dividends received 0.00
Interest received 0.00
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) investing activities (3,456.02)
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0.00
Payments from changes in ownership interests in subsidiaries 0.00
Proceeds from issuing shares 8,100.63
Proceeds from issuing other equity instruments 0.00
Payments to acquire or redeem entity's shares 0.00
Payments of other equity instruments 0.00
Proceeds from exercise of stock options 0.00
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 0.00
Repayments of borrowings 5,940.02
Payments of lease liabilities 0.00
Dividends paid 0.00
Interest paid 20.92
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) financing activities 2,139.69
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes (187.64)
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 0.00
Net increase (decrease) in cash and cash equivalents (187.64)
Cash and cash equivalents cash flow statement at beginning of period 479.89
Cash and cash equivalents cash flow statement at end of period 292.25





Statement on Deviation or Variation for proceeds of Public Issue, Rights Issue, Preferential Issue, Qualified Institutions Placement Etc. (1)

Amount in (Lakhs)

Mode of Fund Raising Rights Issues
Description of mode of fund raising (Applicable in case of others is selected)
Date of Raising Funds 11-08-2025
Amount Raised 8,146.88
Report filed for Quarter ended 30-09-2025
Monitoring Agency Applicable
Monitoring Agency Name, if applicable India Ratings & Research Private Limited
Is there a Deviation / Variation in use of funds raised No
If yes, whether the same is pursuant to change in terms of a contract or objects, which was approved by the shareholders
If Yes, Date of shareholder Approval
Explanation for the Deviation / Variation None
Comments of the Audit Committee after review None
Comments of the auditors, if any None
Sr. Original Object Modified Object, if any Original Allocation Modified allocation, if any Funds Utilised Amount of Deviation/Variation for the quarter according to applicable object Remarks if any
1 Adjustment of Unsecured loans of Promoter/Promoter group towards Right Equity Shares application money NA 5,800.51 0.00 5,800.51 0.00 The said transaction is adjustment of unsecured loans of Promoter/Promoter group towards Right Equity shares application money (consideration in kind/other than cash) where no cash is involved i.e. 77,34,016 Rights Equity Shares of the Company is issue and allotted, for unsecured loan of INR 5800.51 Lakhs outstanding as on 08th July 2025 as stated in the letter of offer.
2 Repayment of Outstanding loans of Existing promoters Dhanvallabh Ventures LLP NA 139.51 0.00 139.51 0.00
3 Capital Expenditure NA 180.38 0.00 28.54 0.00
4 General Corporate Purposes NA 1,956.48 0.00 1,710.72 0.00 This amount includes INR 1.24 Lakhs reimbursed by the Company.
5 Issue Related Expenses NA 70.00 0.00 44.37 0.00 This amount includes INR 27.22 Lakhs reimbursed by the Company.


Signatory Details

Name of signatory Akshay Gangurde
Designation of person Company Secretary and Compliance Officer
Place Mumbai
Date 11-11-2025




Amount in (Lakhs)

Format for Disclosure of Related Party Transactions (applicable only for half-yearly filings i.e., 2nd and 4th quarter)

Sr No. Additional disclosure of related party transactions - applicable only in case the related party transaction relates to loans, inter-corporate deposits, advances or investments made or given by the listed entity/subsidiary. These details need to be disclosed only once, during the reporting period when such transaction was undertaken.
Details of the party (listed entity/subsidiary) entering into the transaction Details of the counterparty Type of related party transaction Details of other related party transaction Value of the related party transaction as approved by the audit committee Remarks on approval by audit committee Value of the related party transaction ratified by the audit committee Date of Audit Committee Meeting where the ratification was approved Value of transaction during the reporting period In case monies are due to either party as a result of the transaction In case any financial indebtedness is incurred to make or give loans, inter-corporate deposits, advances or investments Details of the loans, inter-corporate deposits, advances or investments Notes
Name PAN Name PAN Relationship of the counterparty with the listed entity or its subsidiary Opening balance Closing balance Nature of indebtedness (loan/ issuance of debt/ any other etc.) Details of other indebtedness Cost Tenure Nature (loan/ advance/ intercorporate deposit/ investment ) Interest Rate (%) Tenure Secured/ unsecured Purpose for which the funds will be utilised by the ultimate recipient of funds (endusage)
1 Valiant Laboratories Limited Santosh Vora Executive Director(MD) Remuneration 27.00 NA 13.50 0.00 0.00
2 Valiant Laboratories Limited Santosh Vora Executive Director(MD) Loan 360.03 NA 360.03 (360.03) 0.00 Loan 0.00 Repayable on Demand Unsecured General Business purpose
3 Valiant Laboratories Limited Shantilal Vora Non Executive Director Loan 358.94 NA 358.94 (358.94) 0.00 Loan 0.00 Repayable on Demand Unsecured General Business purpose
4 Valiant Laboratories Limited Paresh Shah Executive Director(CFO) Remuneration 15.00 NA 7.50 0.00 0.00
5 Valiant Laboratories Limited Paresh Shah Executive Director(CFO) Loan 359.43 NA 359.43 (359.43) 0.00 Loan 0.00 Repayable on Demand Unsecured General Business purpose
6 Valiant Laboratories Limited Rachi Vora Promotor Group Remuneration 15.00 NA 2.50 0.00 0.00
7 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Investment 16,505.80 NA 0.00 16,505.80 16,505.80
8 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Sale of goods or services 20,000.00 NA 474.25 0.00 302.95
9 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Any other transaction Trade Advance given 1,000.00 NA 184.39 188.96 184.39
10 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Purchase of goods or services 1,000.00 NA 0.43 (0.21) (0.37)
11 Valiant Laboratories Limited Valiant Organics Limited Ultimate Holding Company Purchase of goods or services 30,000.00 NA 4,385.94 1.00 (1,044.54)
12 Valiant Laboratories Limited Valiant Organics Limited Ultimate Holding Company Sale of fixed assets 5,000.00 NA 2.50 0.00 2.95
13 Valiant Laboratories Limited Dhanvallabh Ventures LLP Holding Company Loan 4,861.61 NA 4,861.61 (4,861.61) 0.00 Loan 0.00 Repayable on Demand Unsecured General Business purpose
14 Valiant Laboratories Limited Shantilal Vora Non Executive Director Any other transaction Sitting Fees NA 0.28 0.00 0.00
15 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Any other transaction Security Deposit received against Leave & License Agreement executed 96.14 NA 0.00 (96.14) (96.14)
16 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Purchase of goods or services 700.00 NA 138.64 0.00 (77.60)
17 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Sale of goods or services 700.00 NA 22.74 0.00 0.00
18 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Any other transaction Rent received 500.00 NA 150.00 27.00 29.50
19 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Any other transaction Other Reimbursement 1,000.00 NA 302.66 45.76 57.37
20 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Sale of fixed assets 1,000.00 NA 0.00 6.57 0.00
21 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Any other transaction Other Reimbursement 100.00 NA 10.23 6.00 18.14
22 Valiant Advanced Sciences Private Limited J.B.Singh Executive Director Remuneration 25.00 NA 8.50 0.00 0.00
Total value of transaction during the reporting period 11,644.07