Integrated Filing — IndAS



General information about company

Scrip Code 540403
NSE Symbol CLEDUCATE
MSEI Symbol NOTLISTED
ISIN INE201M01029
Name of company CL EDUCATE 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 07-11-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 01-11-2025
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 Consolidated
Whether results are audited or unaudited for the quarter ended Unaudited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Unaudited
Segment Reporting Multi segment
Description of single segment
Start date and time of board meeting 07-11-2025   14:30:00
End date and time of board meeting 07-11-2025   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



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 Unaudited Unaudited
D Nature of report standalone or consolidated Consolidated Consolidated
1 Income
Revenue from operations 16,434.72 31,002.58
Other income 486.68 903.16
Total income 16,921.40 31,905.74
2 Expenses
(a) Cost of materials consumed 200.79 456.45
(b) Purchases of stock-in-trade 17.56 28.46
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 13.94 29.72
(d) Employee benefit expense 3,066.66 5,986.57
(e) Finance costs 1,338.91 2,614.81
(f) Depreciation, depletion and amortisation expense 979.86 1,853.60
(f) Other Expenses
1 (g) Service delivery expenses 8,117.66 15,258.68
2 (h) Sales and marketing expenses 434.13 976.88
3 (i) Other expenses 2,214.55 4,146.02
Total other expenses 10,766.34 20,381.58
Total expenses 16,384.06 31,351.19
3 Total profit before exceptional items and tax 537.34 554.55
4 Exceptional items 0.00 0.00
5 Total profit before tax 537.34 554.55
6 Tax expense
7 Current tax 479.50 804.96
8 Deferred tax (637.22) (672.21)
9 Total tax expenses (157.72) 132.75
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 695.06 421.80
12 Profit (loss) from discontinued operations before tax (175.49) (272.77)
13 Tax expense of discontinued operations 0.00 0.00
14 Net profit (loss) from discontinued operation after tax (175.49) (272.77)
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 519.57 149.03
17 Other comprehensive income net of taxes 134.98 221.03
18 Total Comprehensive Income for the period 654.55 370.06
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent 519.39 135.87
Total profit or loss, attributable to non-controlling interests 0.18 13.16
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent 654.37 356.90
Total comprehensive income for the period attributable to owners of parent non-controlling interests 0.18 13.16
21 Details of equity share capital
Paid-up equity share capital 2,711.20 2,711.20
Face value of equity share capital 5 5
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 1.29 0.78
Diluted earnings (loss) per share from continuing operations 1.29 0.78
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations -0.32 -0.5
Diluted earnings (loss) per share from discontinued operations -0.32 -0.5
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations 0.97 0.28
Diluted earnings (loss) per share from continuing and discontinued operations 0.97 0.28
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results



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 Unaudited
Nature of report standalone or consolidated Consolidated
Assets
1 Non-current assets
Property, plant and equipment 5,352.84
Capital work-in-progress 0.00
Investment property 1,430.74
Goodwill 16,631.65
Other intangible assets 13,406.32
Intangible assets under development 2,292.88
Biological assets other than bearer plants 0.00
Investments accounted for using equity method 0.00
Non-current financial assets
Non-current investments 60.00
Trade receivables, non-current 0.00
Loans, non-current 0.00
Other non-current financial assets 1,018.48
Total non-current financial assets 1,078.48
Deferred tax assets (net) 2,711.87
Other non-current assets 3,014.30
Total non-current assets 45,919.08
2 Current assets
Inventories 1,368.71
Current financial asset
Current investments 0.00
Trade receivables, current 15,442.12
Cash and cash equivalents 3,076.97
Bank balance other than cash and cash equivalents 24,211.57
Loans, current 50.57
Other current financial assets 1,414.44
Total current financial assets 44,195.67
Current tax assets (net) 0.00
Other current assets 7,486.10
Total current assets 53,050.48
3 Non-current assets classified as held for sale 65.51
4 Regulatory deferral account debit balances and related deferred tax Assets 0.00
Total assets 99,035.07
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 2,711.20
Other equity 24,849.61
Total equity attributable to owners of parent 27,560.81
Non controlling interest (199.39)
Total equity 27,361.42
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 17,429.63
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 22,734.56
Total non-current financial liabilities 40,164.19
Provisions, non-current 861.70
Deferred tax liabilities (net) 1,967.19
Deferred government grants, Non-current 0.00
Other non-current liabilities 388.51
Total non-current liabilities 43,381.59
Current liabilities
Current financial liabilities
Borrowings, current 6,510.70
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 392.78
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 9,581.78
Total Trade payable 9,974.56
Other current financial liabilities 5,613.91
Total current financial liabilities 22,099.17
Other current liabilities 5,419.64
Provisions, current 305.98
Current tax liabilities (Net) 467.27
Deferred government grants, Current 0.00
Total current liabilities 28,292.06
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 71,673.65
Total equity and liabilites 99,035.07
Disclosure of notes on assets and liabilities



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 Unaudited Unaudited
Nature of report standalone or consolidated Consolidated Consolidated
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
1 EdTech 4,342.79 9,655.83
2 MarTech 4,469.71 8,104.17
3 DEX 7,622.22 13,242.58
4 Others 0.00 0.00
Total Segment Revenue 16,434.72 31,002.58
Less: Inter segment revenue 0.00 0.00
Revenue from operations 16,434.72 31,002.58
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
1 EdTech 77.51 988.81
2 MarTech 297.62 344.29
3 DEX 1,783.93 2,425.45
4 Others (0.10) (1.07)
Total Profit before tax 2,158.96 3,757.48
i. Finance cost 1,338.91 2,614.81
ii. Other Unallocable Expenditure net off Unallocable income 282.71 588.12
Profit before tax 537.34 554.55
3 (Segment Asset - Segment Liabilities)
Segment Asset
1 EdTech 15,671.38 15,671.38
2 MarTech 14,468.47 14,468.47
3 DEX 32,646.84 32,646.84
4 Others 6.31 6.31
Total Segment Asset 62,793.00 62,793.00
Un-allocable Assets 36,242.07 36,242.07
Net Segment Asset 99,035.07 99,035.07
4 Segment Liabilities
Segment Liabilities
1 EdTech 5,611.85 5,611.85
2 MarTech 4,750.70 4,750.70
3 DEX 10,944.23 10,944.23
4 Others 3.15 3.15
Total Segment Liabilities 21,309.93 21,309.93
Un-allocable Liabilities 50,363.72 50,363.72
Net Segment Liabilities 71,673.65 71,673.65
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 Unaudited Unaudited
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 (i) Items that will not be reclassified to profit or loss (83.42) (96.85)
Total Amount of items that will not be reclassified to profit and loss (83.42) (96.85)
2 Income tax relating to items that will not be reclassified to profit or loss (20.85) (24.09)
3 Amount of items that will be reclassified to profit and loss
1 (i) Items that will be reclassified to profit or loss - Exchange differences on translation of foreign operations (net of tax) 197.55 293.79
Total Amount of items that will be reclassified to profit and loss 197.55 293.79
4 Income tax relating to items that will be reclassified to profit or loss 0.00 0.00
5 Total Other comprehensive income 134.98 221.03



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 Unaudited
D Nature of report standalone or consolidated Consolidated
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 554.55
Adjustments for reconcile profit (loss)
Adjustments for finance costs 2,614.81
Adjustments for decrease (increase) in inventories (21.72)
Adjustments for decrease (increase) in trade receivables, current (5,035.72)
Adjustments for decrease (increase) in trade receivables, non-current 0.00
Adjustments for decrease (increase) in other current assets (2,100.37)
Adjustments for decrease (increase) in other non-current assets (91.44)
Adjustments for other financial assets, non-current 0.00
Adjustments for other financial assets, current 4,310.15
Adjustments for other bank balances 0.00
Adjustments for increase (decrease) in trade payables, current 3,168.12
Adjustments for increase (decrease) in trade payables, non-current 0.00
Adjustments for increase (decrease) in other current liabilities 1,614.09
Adjustments for increase (decrease) in other non-current liabilities 251.76
Adjustments for depreciation and amortisation expense 1,853.60
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0.00
Adjustments for provisions, current 17.97
Adjustments for provisions, non-current 159.53
Adjustments for other financial liabilities, current (600.00)
Adjustments for other financial liabilities, non-current 903.89
Adjustments for unrealised foreign exchange losses gains (20.95)
Adjustments for dividend income 0.00
Adjustments for interest income 797.64
Adjustments for share-based payments 32.37
Adjustments for fair value losses (gains) 0.00
Adjustments for undistributed profits of associates 0.00
Other adjustments for which cash effects are investing or financing cash flow (34.48)
Other adjustments to reconcile profit (loss) (156.46)
Other adjustments for non-cash items 712.38
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments for reconcile profit (loss) 6,779.89
Net cash flows from (used in) operations 7,334.44
Dividends received 0.00
Interest paid 0.00
Interest received 0.00
Income taxes paid (refund) (203.13)
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities 7,537.57
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 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 0.00
Purchase of property, plant and equipment 0.00
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 1,427.64
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 4,025.47
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 757.91
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 10.08
Net cash flows from (used in) investing activities (4,685.12)
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 0.00
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 6.28
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 0.00
Repayments of borrowings 194.42
Payments of lease liabilities 737.37
Dividends paid 0.00
Interest paid 1,404.07
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) financing activities (2,329.58)
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 522.87
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 522.87
Cash and cash equivalents cash flow statement at beginning of period 2,554.10
Cash and cash equivalents cash flow statement at end of period 3,076.97