| Scrip Code | 516030 |
|---|---|
| NSE Symbol | PAKKA |
| MSEI Symbol | NOTLISTED |
| ISIN | INE551D01018 |
| Name of company | PAKKA LIMITED |
| Type of company | Main Board |
| Class of security | Equity |
| Date of start of financial year | 01-04-2024 |
| Date of end of financial year | 31-03-2025 |
| Date of board meeting when results were approved | 13-08-2025 |
| Date on which prior intimation of the meeting for considering financial results was informed to the exchange | 06-08-2025 |
| Description of presentation currency | INR |
| Level of rounding used in financial results | Lakhs |
| Reporting Type | Quarterly |
| Reporting Quarter | Fourth quarter |
| Nature of report standalone or consolidated | Consolidated |
| 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 | Multi segment |
| Description of single segment | |
| Start date and time of board meeting | 13-08-2025 09:00:00 |
| End date and time of board meeting | 13-08-2025 15:35:00 |
| 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 |
| 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 | 01-01-2025 | 01-04-2024 |
| B | Date of end of reporting period | 31-03-2025 | 31-03-2025 |
| C | Whether results are audited or unaudited | Audited | Audited |
| D | Nature of report standalone or consolidated | Consolidated | Consolidated |
| 1 | Income | ||
| Revenue from operations | 9,215.70 | 40,604.08 | |
| Other income | 382.50 | 1,468.80 | |
| Total income | 9,598.20 | 42,072.88 | |
| 2 | Expenses | ||
| (a) | Cost of materials consumed | 3,870.46 | 16,268.01 |
| (b) | Purchases of stock-in-trade | 336.16 | 1,018.17 |
| (c) | Changes in inventories of finished goods, work-in-progress and stock-in-trade | (254.64) | (547.53) |
| (d) | Employee benefit expense | 1,317.19 | 5,184.89 |
| (e) | Finance costs | 268.41 | 1,048.63 |
| (f) | Depreciation, depletion and amortisation expense | 410.03 | 1,594.59 |
| (f) | Other Expenses | ||
| 1 | Power and Fuel | 1,120.77 | 5,264.04 |
| 2 | Other expenses | 2,251.64 | 7,444.79 |
| Total other expenses | 3,372.41 | 12,708.83 | |
| Total expenses | 9,320.02 | 37,275.59 | |
| 3 | Total profit before exceptional items and tax | 278.18 | 4,797.29 |
| 4 | Exceptional items | 0.00 | 0.00 |
| 5 | Total profit before tax | 278.18 | 4,797.29 |
| 6 | Tax expense | ||
| 7 | Current tax | (40.94) | 1,045.31 |
| 8 | Deferred tax | 0.00 | 0.00 |
| 9 | Total tax expenses | (40.94) | 1,045.31 |
| 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 | 319.12 | 3,751.98 |
| 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 | 319.12 | 3,751.98 |
| 17 | Other comprehensive income net of taxes | 21.35 | (54.38) |
| 18 | Total Comprehensive Income for the period | 340.47 | 3,697.60 |
| 19 | Total profit or loss, attributable to | ||
| Profit or loss, attributable to owners of parent | 319.12 | 3,751.98 | |
| 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 | 340.47 | 3,697.60 | |
| 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 | 4,494.81 | 4,494.81 | |
| Face value of equity share capital | 10 | 10 | |
| 27 | Details of debt securities | ||
| 22 | Reserves excluding revaluation reserve | 0.00 | |
| 23 | Earnings per share | ||
| i | Earnings per equity share for continuing operations | ||
| Basic earnings (loss) per share from continuing operations | 0.76 | 8.96 | |
| Diluted earnings (loss) per share from continuing operations | 0.76 | 8.95 | |
| 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 | 0.76 | 8.96 | |
| Diluted earnings (loss) per share from continuing and discontinued operations | 0.76 | 8.95 | |
| 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) | |
| Textual Information(1) | 1) The above Audited Consolidated Financial Results have been reviewed by the Audit Committee in its meeting held on 13th August, 2025 and approved by the Board of Directors at their meeting held on 13th August, 2025. The Statutory Auditors of the Company have carried out audit of the aforesaid results. 2) These Financial Results have been prepared in accordance with the recognition and measurement principles of the Indian Accounting Standards ( Inds AS), prescribed under section 133 of the Companies Act, 2013, read with the relevant rules issued thereunder and other accounting principles generally accepted in India and in accordance with the requirement of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 as amended. 3) In respect of the Company’s TSOP-2021, during the year ended 31st March, 2025, a. 2,57,700 equity shares were allotted at Rs.82.21 per equity share upon exercise of share options vested. b. 1,22,300 equity shares were allotted at Rs.118.13 per equity share upon exercise of share options vested c. 22,500 stock options were granted to eligible employees at Rs.239.63. d. Expense of Rs.68.32 lakhs was recognised in respect of TSOP-21 plan , which is shown under employee benefit expense. 4) Due to changed business environment, the Board of Directors in its meeting held on 27th March, 2024 has considered and instructed to prepare a scheme of Merger of Pakka Impact Limited (CIN:U74110UP2014PLC062982), a wholly owned subsidiary company into Pakka Limited (CIN: L24231UP1981PLC005294) in terms of the provisions of Section 230-232 of the Companies Act, 2013 and place it before the Audit Committee and Board for their approval. 5) The Board of Directors in its meeting held on 14th October, 2024 has allotted 54,00,000 equity shares of Rs.10 each at a Security Premium of Rs.262 per equity shares and 36,00,000 warrants fully convertible into equity shares at an Offer Price of Rs.272 per warrants out of which 25% upfront money was payable at the time of allotment. 6) During the year, Pakka Inc, acquired 100% Equity Interest in Pakka Guatemala thereby making it a wholly Owned Subsidiary of Pakka Inc wef 10th April 2024. These audited consolidated results include the results of Pakka Guatemala , a wholly owned subsidiary of Pakka Inc, ( Wholly owned subsidiary of the Company). 7) The Company has got the accounts of one of the subsidiaries audited for the year ended 31st March 2022, 31st March 2023, 31st March 2024. Hitherto the accounts of the said subsidiary were consolidated on the basis of management certified accounts. Consequently, the Consolidated Financial Statement for the year ended 31st March 2024 and earlier periods have been restated in accordance with Ind AS 8 based on the audited financials of the said subsidiary for the said three years. The impact for FY 2023-24 has been reflected in the comparative figures and adjustments for FY 2022-23 and FY 2021-22 have been charged directly to retained earnings as of 1st April , 2023 (the earliest presented period). Accordingly, the restated financial position as of 1st April, 2023 and 31st March , 2024, is as follows: Particulars As on 1st April, 2023 Adjustment As on 1st April , 2023 Previously Reported Restated Capital work-in-progress 1,937.65 (2.99) 1,934.66 TOTAL ASSETS 37,313.46 (2.99) 37,310.47 Other equity 16760.76 (58.35) 16,702.41 Borrowings 8190.56 (48.34) 8,142.22 Other current liabilities 1699.96 103.70 1,803.66 TOTAL EQUITY AND LIABILITIES 37,313.46 (2.99) 37,310.47 Particulars As on As on 31st March, 2024 Adjustment 31st March, 2024 Previously Reported Restated Capital work-in-progress 4,521.51 (296.36) 4,225.15 Intangible assets under development 396.90 9.10 406.00 Cash and cash equivalents 5,517.50 11.42 5,528.92 Other current assets 1,417.19 2.74 1,419.93 TOTAL ASSETS 50,686.52 (273.10) 50,413.42 Other equity 21229.97 (324.69) 20,905.28 Borrowings 7207.31 7.93 7,215.24 Trade payables Total outstanding dues of creditors other 957.28 15.10 972.38 than small enterprises and micro enterprises. Other current liabilities 1530.45 28.56 1,559.01 TOTAL EQUITY AND LIABILITIES 50,686.52 (273.10) 50,413.42 The reconciliation of Profit for the year ended 31st March, 2024 and Restated Profit for the year ended 31st March, 2024, is as follows: Particulars Amount Profit for the year ended 31st March 2024 4,340.30 Add: Decrease in Cost of materials consumed 4.85 Add: Decrease in Finance costs 4.25 Less: Increase in Employee benefits expenses (12.74) Less: Increase in Other expenses (255.93) Restated Profit for the year ended 31st March 2024 4,080.73 The reconciliation of Other Comprehensive Income for the year ended 31st March, 2024 and Restated Other Comprehensive Income for the year ended 31st March, 2024, is as follows: Particulars Amount Other Comprehensive Income for the year ended 31st March 2024 (37.01) Add: Increase in Foreign Currency Translation Loss (3.46) Restated Other Comprehensive Income for the year ended 31st March 2024 (40.47) 8) The amounts for the quarter ended March 31, 2025 and March 31, 2024 are the balancing figures between the audited amounts for the respective full financial years and the reviewed year to date figures upto the December 31, 2024 and December 31, 2023 respectively. 9) The figures for the preceeding quarters have been disclosed as reproted at the respective dates. 10) The results of the Company are available on the company's website www.pakka.com, BSE website at www.bseindia.com and NSE website at www.nseindia.com. |
|---|
| Debt equity ratio | |
|---|---|
| Debt service coverage ratio | |
| Interest service coverage ratio |
| Particulars | Year ended (dd-mm-yyyy) | ||
|---|---|---|---|
| Date of start of reporting period | 01-04-2024 | ||
| Date of end of reporting period | 31-03-2025 | ||
| Whether results are audited or unaudited | Audited | ||
| Nature of report standalone or consolidated | Consolidated | ||
| Assets | |||
| 1 | Non-current assets | ||
| Property, plant and equipment | 20,827.15 | ||
| Capital work-in-progress | 15,890.07 | ||
| Investment property | 153.92 | ||
| Goodwill | 175.82 | ||
| Other intangible assets | 30.59 | ||
| Intangible assets under development | 723.74 | ||
| Biological assets other than bearer plants | |||
| Investments accounted for using equity method | |||
| Non-current financial assets | |||
| Non-current investments | 0.27 | ||
| Trade receivables, non-current | |||
| Loans, non-current | 135.94 | ||
| Other non-current financial assets | 0.75 | ||
| Total non-current financial assets | 136.96 | ||
| Deferred tax assets (net) | |||
| Other non-current assets | 6,913.11 | ||
| Total non-current assets | 44,851.36 | ||
| 2 | Current assets | ||
| Inventories | 13,196.23 | ||
| Current financial asset | |||
| Current investments | 0.00 | ||
| Trade receivables, current | 4,626.14 | ||
| Cash and cash equivalents | 6,710.26 | ||
| Bank balance other than cash and cash equivalents | 686.07 | ||
| Loans, current | 153.41 | ||
| Other current financial assets | 275.46 | ||
| Total current financial assets | 12,451.34 | ||
| Current tax assets (net) | |||
| Other current assets | 3,345.41 | ||
| Total current assets | 28,992.98 | ||
| 3 | Non-current assets classified as held for sale | ||
| 4 | Regulatory deferral account debit balances and related deferred tax Assets | ||
| Total assets | 73,844.34 | ||
| Equity and liabilities | |||
| 1 | Equity | ||
| Equity attributable to owners of parent | |||
| Equity share capital | 4,494.81 | ||
| Other equity | 40,710.83 | ||
| Total equity attributable to owners of parent | 45,205.64 | ||
| Non controlling interest | |||
| Total equity | 45,205.64 | ||
| 2 | Liabilities | ||
| Non-current liabilities | |||
| Non-current financial liabilities | |||
| Borrowings, non-current | 11,252.92 | ||
| Trade payables, non-current | |||
| (A) Total outstanding dues of micro enterprises and small enterprises | |||
| (B) Total outstanding dues of creditors other than micro enterprises and small enterprises | |||
| Total Trade payable | |||
| Other non-current financial liabilities | |||
| Total non-current financial liabilities | 11,252.92 | ||
| Provisions, non-current | 146.15 | ||
| Deferred tax liabilities (net) | 2,070.61 | ||
| Deferred government grants, Non-current | 0.00 | ||
| Other non-current liabilities | 220.03 | ||
| Total non-current liabilities | 13,689.71 | ||
| Current liabilities | |||
| Current financial liabilities | |||
| Borrowings, current | 11,227.95 | ||
| Trade payables, current | |||
| (A) Total outstanding dues of micro enterprises and small enterprises | 358.41 | ||
| (B) Total outstanding dues of creditors other than micro enterprises and small enterprises | 1,163.44 | ||
| Total Trade payable | 1,521.85 | ||
| Other current financial liabilities | 44.37 | ||
| Total current financial liabilities | 12,794.17 | ||
| Other current liabilities | 1,903.74 | ||
| Provisions, current | 57.56 | ||
| Current tax liabilities (Net) | 193.52 | ||
| Deferred government grants, Current | |||
| Total current liabilities | 14,948.99 | ||
| 3 | Liabilities directly associated with assets in disposal group classified as held for sale | ||
| 4 | Regulatory deferral account credit balances and related deferred tax liability | ||
| Total liabilities | 28,638.70 | ||
| Total equity and liabilites | 73,844.34 | ||
| Disclosure of notes on assets and liabilities | Textual Information(1) | ||
| Textual Information(1) | 1) The above Audited Consolidated Financial Results have been reviewed by the Audit Committee in its meeting held on 13th August, 2025 and approved by the Board of Directors at their meeting held on 13th August, 2025. The Statutory Auditors of the Company have carried out audit of the aforesaid results. 2) These Financial Results have been prepared in accordance with the recognition and measurement principles of the Indian Accounting Standards ( Inds AS), prescribed under section 133 of the Companies Act, 2013, read with the relevant rules issued thereunder and other accounting principles generally accepted in India and in accordance with the requirement of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 as amended. 3) In respect of the Company’s TSOP-2021, during the year ended 31st March, 2025, a. 2,57,700 equity shares were allotted at Rs.82.21 per equity share upon exercise of share options vested. b. 1,22,300 equity shares were allotted at Rs.118.13 per equity share upon exercise of share options vested c. 22,500 stock options were granted to eligible employees at Rs.239.63. d. Expense of Rs.68.32 lakhs was recognised in respect of TSOP-21 plan , which is shown under employee benefit expense. 4) Due to changed business environment, the Board of Directors in its meeting held on 27th March, 2024 has considered and instructed to prepare a scheme of Merger of Pakka Impact Limited (CIN:U74110UP2014PLC062982), a wholly owned subsidiary company into Pakka Limited (CIN: L24231UP1981PLC005294) in terms of the provisions of Section 230-232 of the Companies Act, 2013 and place it before the Audit Committee and Board for their approval. 5) The Board of Directors in its meeting held on 14th October, 2024 has allotted 54,00,000 equity shares of Rs.10 each at a Security Premium of Rs.262 per equity shares and 36,00,000 warrants fully convertible into equity shares at an Offer Price of Rs.272 per warrants out of which 25% upfront money was payable at the time of allotment. 6) During the year, Pakka Inc, acquired 100% Equity Interest in Pakka Guatemala thereby making it a wholly Owned Subsidiary of Pakka Inc wef 10th April 2024. These audited consolidated results include the results of Pakka Guatemala , a wholly owned subsidiary of Pakka Inc, ( Wholly owned subsidiary of the Company). 7) The Company has got the accounts of one of the subsidiaries audited for the year ended 31st March 2022, 31st March 2023, 31st March 2024. Hitherto the accounts of the said subsidiary were consolidated on the basis of management certified accounts. Consequently, the Consolidated Financial Statement for the year ended 31st March 2024 and earlier periods have been restated in accordance with Ind AS 8 based on the audited financials of the said subsidiary for the said three years. The impact for FY 2023-24 has been reflected in the comparative figures and adjustments for FY 2022-23 and FY 2021-22 have been charged directly to retained earnings as of 1st April , 2023 (the earliest presented period). Accordingly, the restated financial position as of 1st April, 2023 and 31st March , 2024, is as follows: Particulars As on 1st April, 2023 Adjustment As on 1st April , 2023 Previously Reported Restated Capital work-in-progress 1,937.65 (2.99) 1,934.66 TOTAL ASSETS 37,313.46 (2.99) 37,310.47 Other equity 16760.76 (58.35) 16,702.41 Borrowings 8190.56 (48.34) 8,142.22 Other current liabilities 1699.96 103.70 1,803.66 TOTAL EQUITY AND LIABILITIES 37,313.46 (2.99) 37,310.47 Particulars As on As on 31st March, 2024 Adjustment 31st March, 2024 Previously Reported Restated Capital work-in-progress 4,521.51 (296.36) 4,225.15 Intangible assets under development 396.90 9.10 406.00 Cash and cash equivalents 5,517.50 11.42 5,528.92 Other current assets 1,417.19 2.74 1,419.93 TOTAL ASSETS 50,686.52 (273.10) 50,413.42 Other equity 21229.97 (324.69) 20,905.28 Borrowings 7207.31 7.93 7,215.24 Trade payables Total outstanding dues of creditors other 957.28 15.10 972.38 than small enterprises and micro enterprises. Other current liabilities 1530.45 28.56 1,559.01 TOTAL EQUITY AND LIABILITIES 50,686.52 (273.10) 50,413.42 The reconciliation of Profit for the year ended 31st March, 2024 and Restated Profit for the year ended 31st March, 2024, is as follows: Particulars Amount Profit for the year ended 31st March 2024 4,340.30 Add: Decrease in Cost of materials consumed 4.85 Add: Decrease in Finance costs 4.25 Less: Increase in Employee benefits expenses (12.74) Less: Increase in Other expenses (255.93) Restated Profit for the year ended 31st March 2024 4,080.73 The reconciliation of Other Comprehensive Income for the year ended 31st March, 2024 and Restated Other Comprehensive Income for the year ended 31st March, 2024, is as follows: Particulars Amount Other Comprehensive Income for the year ended 31st March 2024 (37.01) Add: Increase in Foreign Currency Translation Loss (3.46) Restated Other Comprehensive Income for the year ended 31st March 2024 (40.47) 8) The amounts for the quarter ended March 31, 2025 and March 31, 2024 are the balancing figures between the audited amounts for the respective full financial years and the reviewed year to date figures upto the December 31, 2024 and December 31, 2023 respectively. 9) The figures for the preceeding quarters have been disclosed as reproted at the respective dates. 10) The results of the Company are available on the company's website www.pakka.com, BSE website at www.bseindia.com and NSE website at www.nseindia.com. |
|---|
| 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 | 01-01-2025 | 01-04-2024 | |||||
| Date of end of reporting period | 31-03-2025 | 31-03-2025 | |||||
| Whether results are audited or unaudited | Audited | Audited | |||||
| Nature of report standalone or consolidated | Consolidated | Consolidated | |||||
| 1 | Segment Revenue (Income) | ||||||
| (net sale/income from each segment should be disclosed) | |||||||
| 1 | Paper & Pulpt | 8,440.20 | 36,408.28 | ||||
| 2 | Moulded Productst | 1,158.00 | 5,625.88 | ||||
| Total Segment Revenue | 9,598.20 | 42,034.16 | |||||
| Less: Inter segment revenue | |||||||
| Revenue from operations | 9,598.20 | 42,034.16 | |||||
| 2 | Segment Result | ||||||
| Profit (+) / Loss (-) before tax and interest from each segment | |||||||
| 1 | Paper & Pulpt | 791.64 | 5,664.74 | ||||
| 2 | Moulded Productst | (268.07) | (458.68) | ||||
| Total Profit before tax | 523.57 | 5,206.06 | |||||
| i. Finance cost | |||||||
| ii. Other Unallocable Expenditure net off Unallocable income | 245.39 | 408.77 | |||||
| Profit before tax | 278.18 | 4,797.29 | |||||
| 3 | (Segment Asset - Segment Liabilities) | ||||||
| Segment Asset | |||||||
| 1 | Paper & Pulpt | 72,463.55 | 72,463.55 | ||||
| 2 | Moulded Productst | 1,334.57 | 1,334.57 | ||||
| Total Segment Asset | 73,798.12 | 73,798.12 | |||||
| Un-allocable Assets | 46.22 | 46.22 | |||||
| Net Segment Asset | 73,844.34 | 73,844.34 | |||||
| 4 | Segment Liabilities | ||||||
| Segment Liabilities | |||||||
| 1 | Paper & Pulpt | 22,855.52 | 22,855.52 | ||||
| 2 | Moulded Productst | 3,071.82 | 3,071.82 | ||||
| Total Segment Liabilities | 25,927.34 | 25,927.34 | |||||
| Un-allocable Liabilities | 2,711.36 | 2,711.36 | |||||
| Net Segment Liabilities | 28,638.70 | 28,638.70 | |||||
| Disclosure of notes on segments | Textual Information(2) | ||||||
| Textual Information(2) | 1. The Company is engaged in the following business segments: - Paper & Pulp - Moulded Products 2. Segments have been identified taking into account the nature of activities and nature of risks and returns. |
|---|
| 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 | 01-01-2025 | 01-04-2024 |
| B | Date of end of reporting period | 31-03-2025 | 31-03-2025 |
| C | Whether results are audited or unaudited | Audited | Audited |
| D | Nature of report standalone or consolidated | Consolidated | Consolidated |
| Other comprehensive income [Abstract] | |||
| 1 | Amount of items that will not be reclassified to profit and loss | ||
| 1 | remeasurements of defined benefit plans | 386000 | -4339000 |
| 2 | Foreign Currency Transition Reserve | 1846000 | -2191000 |
| Total Amount of items that will not be reclassified to profit and loss | 22.32 | (65.30) | |
| 2 | Income tax relating to items that will not be reclassified to profit or loss | 0.97 | (10.92) |
| 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 | 21.35 | (54.38) |
| Particulars | Year ended (dd-mm-yyyy) | |||||
|---|---|---|---|---|---|---|
| A | Date of start of reporting period | 01-04-2024 | ||||
| B | Date of end of reporting period | 31-03-2025 | ||||
| C | Whether results are audited or unaudited | Audited | ||||
| D | Nature of report standalone or consolidated | Consolidated | ||||
| Statement of cash flows | ||||||
| Cash flows from used in operating activities | ||||||
| Profit before tax | 4,797.29 | |||||
| Adjustments for reconcile profit (loss) | ||||||
| Adjustments for finance costs | 1,048.63 | |||||
| Adjustments for decrease (increase) in inventories | (2,082.18) | |||||
| Adjustments for decrease (increase) in trade receivables, current | (625.29) | |||||
| Adjustments for decrease (increase) in trade receivables, non-current | 0.00 | |||||
| Adjustments for decrease (increase) in other current assets | (1,962.14) | |||||
| Adjustments for decrease (increase) in other non-current assets | 0.00 | |||||
| Adjustments for other financial assets, non-current | 0.00 | |||||
| Adjustments for other financial assets, current | (116.51) | |||||
| Adjustments for other bank balances | 0.00 | |||||
| Adjustments for increase (decrease) in trade payables, current | 244.17 | |||||
| Adjustments for increase (decrease) in trade payables, non-current | 0.00 | |||||
| Adjustments for increase (decrease) in other current liabilities | 771.53 | |||||
| Adjustments for increase (decrease) in other non-current liabilities | 0.00 | |||||
| Adjustments for depreciation and amortisation expense | 1,594.59 | |||||
| Adjustments for impairment loss reversal of impairment loss recognised in profit or loss | 0.00 | |||||
| Adjustments for provisions, current | (512.04) | |||||
| Adjustments for provisions, non-current | 0.00 | |||||
| Adjustments for other financial liabilities, current | 24.89 | |||||
| Adjustments for other financial liabilities, non-current | 0.00 | |||||
| Adjustments for unrealised foreign exchange losses gains | (21.91) | |||||
| Adjustments for dividend income | 0.00 | |||||
| Adjustments for interest income | 414.88 | |||||
| Adjustments for share-based payments | (127.04) | |||||
| Adjustments for fair value losses (gains) | (4.09) | |||||
| Adjustments for undistributed profits of associates | (5.40) | |||||
| Other adjustments for which cash effects are investing or financing cash flow | 0.00 | |||||
| Other adjustments to reconcile profit (loss) | 162.33 | |||||
| Other adjustments for non-cash items | 63.10 | |||||
| Share of profit and loss from partnership firm or association of persons or limited liability partnerships | 0.00 | |||||
| Total adjustments for reconcile profit (loss) | (1,951.44) | |||||
| Net cash flows from (used in) operations | 2,845.85 | |||||
| Dividends received | 0.00 | |||||
| Interest paid | 0.00 | |||||
| Interest received | 0.00 | |||||
| Income taxes paid (refund) | 1,730.20 | |||||
| Other inflows (outflows) of cash | 0.00 | |||||
| Net cash flows from (used in) operating activities | 1,115.65 | |||||
| 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 | 121.91 | |||||
| Other cash payments to acquire equity or debt instruments of other entities | 0.00 | |||||
| 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 | 17.44 | |||||
| Purchase of property, plant and equipment | 19,078.37 | |||||
| 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 | 0.00 | |||||
| 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 | (58.20) | |||||
| 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 | 414.88 | |||||
| Income taxes paid (refund) | 0.00 | |||||
| Other inflows (outflows) of cash | 810.83 | |||||
| Net cash flows from (used in) investing activities | (17,771.51) | |||||
| 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 | 14,364.99 | |||||
| Proceeds from issuing other equity instruments | 2,448.00 | |||||
| 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 | 3,974.28 | |||||
| Repayments of borrowings | 1,901.44 | |||||
| Payments of lease liabilities | 0.00 | |||||
| Dividends paid | 0.00 | |||||
| Interest paid | 1,048.63 | |||||
| Income taxes paid (refund) | 0.00 | |||||
| Other inflows (outflows) of cash | 0.00 | |||||
| Net cash flows from (used in) financing activities | 17,837.20 | |||||
| Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes | 1,181.34 | |||||
| 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 | 1,181.34 | |||||
| Cash and cash equivalents cash flow statement at beginning of period | 5,528.92 | |||||
| Cash and cash equivalents cash flow statement at end of period | 6,710.26 | |||||