Integrated Filing — IndAS



General information about company

Scrip Code 500402
NSE Symbol SPMLINFRA
MSEI Symbol NOTLISTED
ISIN INE937A01023
Name of company SPML INFRA LIMITED
Type of company Main Board
Class of security Equity
Date of start of financial year 01-Apr-2024
Date of end of financial year 31-Mar-2025
Date of board meeting when results were approved 29-May-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 21-May-2025
Description of presentation currency INR (in Actuals)
Reporting Type Quarterly
Reporting Quarter Fourth quarter
Nature of report standalone or consolidated Standalone
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 Audited
Segment Reporting Geographical
Description of single segment
Start date and time of board meeting 29-May-2025   15:25:00
End date and time of board meeting 29-May-2025   18:40:00
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 2025-03-28
Indicate Company website link for updated RPT policy of the Company https://www.spml.co.in/
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? No
No. of times funds raised during the quarter
Whether the disclosure for the Default on Loans and Debt Securities is applicable to the entity? No
The Company has not defaulted in repayment of loans and Debt securities



Financial Results Ind-AS

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-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Unaudited Audited
D Nature of report standalone or consolidated Standalone Standalone
Part I Blue color marked fields are non-mandatory. For Consolidated Results, if the company has no figures for 3 months / 6 months ended, in such case zero shall be inserted in the said column.
1 Income
Revenue from operations 1890260000 7706358000
Other income 117209000 528510000
Total income 2007469000 8234868000
2 Expenses
(a) Cost of materials consumed 1627413000 6625449000
(b) Purchases of stock-in-trade 0 0
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 0 0
(d) Employee benefit expense 67534000 251229000
(e) Finance costs 99480000 394308000
(f) Depreciation, depletion and amortisation expense 1907000 8787000
(f) Other Expenses
1 Other Expenses 87678000 376518000
Total other expenses 87678000 376518000
Total expenses 1884012000 7656291000
3 Total profit before exceptional items and tax 123457000 578577000
4 Exceptional items 0 0
5 Total profit before tax 123457000 578577000
6 Tax expense
7 Current tax 5329000 85801000
8 Deferred tax 0 0
9 Total tax expenses 5329000 85801000
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0 0
11 Net Profit Loss for the period from continuing operations 118128000 492776000
12 Profit (loss) from discontinued operations before tax 0 0
13 Tax expense of discontinued operations 0 0
14 Net profit (loss) from discontinued operation after tax 0 0
15 Share of profit (loss) of associates and joint ventures accounted for using equity method 0 0
16 Total profit (loss) for period 118128000 492776000
17 Other comprehensive income net of taxes -951000 -1260000
18 Total Comprehensive Income for the period 117177000 491516000
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 151645000 151645000
Face value of equity share capital 2 2
27 Details of debt securities
22 Reserves excluding revaluation reserve 8040860000
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations 1.12 7.83
Diluted earnings (loss) per share from continuing operations 1 6.54
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 1.12 7.83
Diluted earnings (loss) per share from continuing and discontinued operations 1 6.54
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results Textual Information(1)



Disclosure of notes on financial results

Textual Information(1) The financial results was approved by the Audit Committee and Board of Director at their Meeting held on 29th May, 2025. n nDue to space constraints the full note is not provided



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-Apr-2024
Date of end of reporting period 31-Mar-2025
Whether results are audited or unaudited Audited
Nature of report standalone or consolidated Standalone
Assets
1 Non-current assets
Property, plant and equipment 25881000
Capital work-in-progress 3387000
Investment property
Goodwill 0
Other intangible assets 3301000
Intangible assets under development
Biological assets other than bearer plants
Investments accounted for using equity method
Non-current financial assets
Non-current investments 576101000
Trade receivables, non-current 2643363000
Loans, non-current 678485000
Other non-current financial assets 635718000
Total non-current financial assets 4533667000
Deferred tax assets (net) 1174764000
Other non-current assets 4009332000
Total non-current assets 9750332000
2 Current assets
Inventories 500461000
Current financial asset
Current investments 0
Trade receivables, current 2995548000
Cash and cash equivalents 1292998000
Bank balance other than cash and cash equivalents 791049000
Loans, current 0
Other current financial assets 1260973000
Total current financial assets 6340568000
Current tax assets (net)
Other current assets 2392009000
Total current assets 9233038000
3 Non-current assets classified as held for sale 298933000
4 Regulatory deferral account debit balances and related deferred tax Assets
Total assets 19282303000
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 151645000
Other equity 8040861000
Total equity attributable to owners of parent 8192506000
Non controlling interest
Total equity 8192506000
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 3481531000
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 1027341000
Total Trade payable 1027341000
Other non-current financial liabilities 1678984000
Total non-current financial liabilities 6187856000
Provisions, non-current 27981000
Deferred tax liabilities (net)
Deferred government grants, Non-current
Other non-current liabilities
Total non-current liabilities 6215837000
Current liabilities
Current financial liabilities
Borrowings, current 304049000
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 306437000
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 3508062000
Total Trade payable 3814499000
Other current financial liabilities 442567000
Total current financial liabilities 4561115000
Other current liabilities 303767000
Provisions, current 9078000
Current tax liabilities (Net)
Deferred government grants, Current
Total current liabilities 4873960000
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 11089797000
Total equity and liabilites 19282303000
Disclosure of notes on assets and liabilities



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

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-Jan-2025 01-Apr-2024
Date of end of reporting period 31-Mar-2025 31-Mar-2025
Whether accounts are audited or unaudited Unaudited Audited
Nature of report standalone or consolidated Standalone Standalone
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
1 EPC 1890260000 7706358000
Total Segment Revenue 1890260000 7706358000
Less: Inter segment revenue 0 0
Revenue from operations 1890260000 7706358000
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
1 EPC 123457000 578577000
Total Profit before tax 123457000 578577000
i. Finance cost 99480000 99480000
ii. Other Unallocable Expenditure net off Unallocable income 0 0
Profit before tax 23977000 184269000
3 (Segment Asset - Segment Liabilities)
Segment Asset
1 EPC 19282303000 19282303000
Total Segment Asset 19282303000 19282303000
Un-allocable Assets 0 0
Net Segment Asset 19282303000 19282303000
4 Segment Liabilities
Segment Liabilities
1 EPC 19282303000 19282303000
Total Segment Liabilities 19282303000 19282303000
Un-allocable Liabilities 0 0
Net Segment Liabilities 19282303000 19282303000
Disclosure of notes on segments



Other Comprehensive Income

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-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Unaudited 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
1 Gain/Loss on Fair Value of Defined Benefits Plan -1382000 -1832000
Total Amount of items that will not be reclassified to profit and loss -1382000 -1832000
2 Income tax relating to items that will not be reclassified to profit or loss 0 0
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 -431000 -572000
5 Total Other comprehensive income -951000 -1260000



Cash flow statement, indirect

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-Apr-2024
B Date of end of reporting period 31-Mar-2025
C Whether results are audited or unaudited Audited
D Nature of report standalone or consolidated Standalone
Part I Blue color marked fields are non-mandatory.
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 578577000
Adjustments for reconcile profit (loss)
Adjustments for finance costs 0
Adjustments for decrease (increase) in inventories -126627000
Adjustments for decrease (increase) in trade receivables, current 421863000
Adjustments for decrease (increase) in trade receivables, non-current 0
Adjustments for decrease (increase) in other current assets -820026000
Adjustments for decrease (increase) in other non-current assets -350504000
Adjustments for other financial assets, non-current 0
Adjustments for other financial assets, current 0
Adjustments for other bank balances 0
Adjustments for increase (decrease) in trade payables, current 562927000
Adjustments for increase (decrease) in trade payables, non-current 0
Adjustments for increase (decrease) in other current liabilities -846092000
Adjustments for increase (decrease) in other non-current liabilities -181550000
Adjustments for depreciation and amortisation expense 8787000
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0
Adjustments for provisions, current -3080000
Adjustments for provisions, non-current 0
Adjustments for other financial liabilities, current 87272000
Adjustments for other financial liabilities, non-current 0
Adjustments for unrealised foreign exchange losses gains 0
Adjustments for dividend income 0
Adjustments for interest income 0
Adjustments for share-based payments 9560000
Adjustments for fair value losses (gains) -367934000
Adjustments for undistributed profits of associates 0
Other adjustments for which cash effects are investing or financing cash flow 0
Other adjustments to reconcile profit (loss) -359000
Other adjustments for non-cash items -11000
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0
Total adjustments for reconcile profit (loss) -1605774000
Net cash flows from (used in) operations -1027197000
Dividends received 0
Interest paid -390731000
Interest received -127913000
Income taxes paid (refund) -36441000
Other inflows (outflows) of cash -2500000
Net cash flows from (used in) operating activities -730438000
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0
Cash flows used in obtaining control of subsidiaries or other businesses 0
Other cash receipts from sales of equity or debt instruments of other entities 0
Other cash payments to acquire equity or debt instruments of other entities 0
Other cash receipts from sales of interests in joint ventures 0
Other cash payments to acquire interests in joint ventures 0
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0
Proceeds from sales of property, plant and equipment 499000
Purchase of property, plant and equipment 5538000
Proceeds from sales of investment property 0
Purchase of investment property 0
Proceeds from sales of intangible assets 0
Purchase of intangible assets 1141626000
Proceeds from sales of intangible assets under development 0
Purchase of intangible assets under development 0
Proceeds from sales of goodwill 0
Purchase of goodwill 0
Proceeds from biological assets other than bearer plants 0
Purchase of biological assets other than bearer plants 0
Proceeds from government grants 0
Proceeds from sales of other long-term assets 0
Purchase of other long-term assets 0
Cash advances and loans made to other parties 0
Cash receipts from repayment of advances and loans made to other parties 0
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0
Dividends received 0
Interest received 115767000
Income taxes paid (refund) 0
Other inflows (outflows) of cash 0
Net cash flows from (used in) investing activities -1030898000
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0
Payments from changes in ownership interests in subsidiaries 0
Proceeds from issuing shares 691245000
Proceeds from issuing other equity instruments 558173000
Payments to acquire or redeem entity's shares 0
Payments of other equity instruments 0
Proceeds from exercise of stock options 0
Proceeds from issuing debentures notes bonds etc 0
Proceeds from borrowings 1644334000
Repayments of borrowings 2070000000
Payments of lease liabilities 0
Dividends paid 0
Interest paid 36750000
Income taxes paid (refund) 0
Other inflows (outflows) of cash 0
Net cash flows from (used in) financing activities 787002000
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes -974334000
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 0
Net increase (decrease) in cash and cash equivalents -974334000
Cash and cash equivalents cash flow statement at beginning of period 2267332000
Cash and cash equivalents cash flow statement at end of period 1292998000





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 SPML INFRA LIMITED SPML INFRASTRUCTURE LIMITED Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Debit balance No new Transaction 0 34279000 34279000
2 SPML INFRA LIMITED Delhi Waste Management Limited Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Credit Balance No new Transaction 0 90098000 90098000
3 SPML INFRA LIMITED SPML Utilities Limited Subsidiary Any other transaction Debit balance No new Transaction 0 55687000 55687000
4 SPML INFRA LIMITED Mathura Nagar Waste Processing Company Private Limited Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Credit Balance No new Transaction 0 52963000 52963000
5 SPML INFRA LIMITED Bhagalpur Electricity Distribution Company Private Limited Subsidiary Any other transaction Debit balance No new Transaction 0 661461000 661461000
6 SPML INFRA LIMITED Add Energy Management co. Private Limited Entities where significant influence is exercised by KMP Any other transaction Debit balance No new Transaction 0 13396000 13396000
7 SPML INFRA LIMITED Malviya Nagar Water Services Pvt Ltd Joint Venture Any other transaction Debit balance No new Transaction 0 45016000 45016000
8 SPML INFRA LIMITED MVV Water Utility Pvt Ltd. Joint Venture Any other transaction Debit balance No new Transaction 0 51356000 51356000
9 SPML INFRA LIMITED Mr. Subhash Chand Sethi KMP Remuneration As per Companies Act 7982000 0 0
10 SPML INFRA LIMITED Mr. Abhinandan Sethi KMP Remuneration As per Companies Act 11302000 0 0
11 SPML INFRA LIMITED Mr. Sushil Kumar Sethi KMP Any other transaction Credit Balance No new Transaction 0 2952000 2952000
12 SPML INFRA LIMITED Mr. Subhash Chand Sethi KMP Any other transaction Credit Balance No new Transaction 0 42000 42000
13 SPML INFRA LIMITED Mr. Abhinandan Sethi KMP Any other transaction Credit Balance As per Companies Act 0 1500000 1539000
14 SPML INFRA LIMITED Arihant Leasing & Holding Company Limited Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Credit Balance No new Transaction 0 5592000 5592000
15 SPML INFRA LIMITED Zoom Industrial Services Limited AAACZ0928K Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Credit Balance 50000000 Omnibous approval 0 6000 6000
16 SPML INFRA LIMITED SPML India Limited Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Credit Balance No new Transaction 0 27000 27000
17 SPML INFRA LIMITED Acropolis Properties Pvt Ltd Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Debit balance No new Transaction 0 108000 108000
18 SPML INFRA LIMITED Pondicherry Special Economic Zone Company Limited Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Credit Balance No new Transaction 0 74971000 74971000
19 SPML INFRA LIMITED Bharat Hydro Power Corporation Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Debit balance No new Transaction 0 18926000 18926000
20 SPML INFRA LIMITED Niral Enterprises Pvt Ltd Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Credit Balance 25000000 Omnibous approval 0 3000 3000
21 SPML INFRA LIMITED JWIL Infra Limited Entities where significantninfluence is exercised by KMPnand / or relatives Sale of goods or services NA 42663000 0 0
22 SPML INFRA LIMITED JWIL Infra Limited Entities where significantninfluence is exercised by KMPnand / or relatives Purchase of goods or services NA 542551000 0 0
23 SPML INFRA LIMITED JWIL Infra Limited Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Credit Balance NA 0 143384000 521473000
24 SPML INFRA LIMITED JWIL Infra Limited Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Debit balance NA 0 631000 42571000
25 SPML INFRA LIMITED Aleron Tradelinks (India) Pvt Ltd Entities where significantninfluence is exercised by KMPnand / or relatives Any other transaction Debit balance No new Transaction 0 75113000 75113000
26 SPML Utilities Limited SPML Bhiwandi Water Supply Infra Limited Associate Any other transaction Credit Balance No new Transaction 0 9378000 9378000
27 SPML Utilities Limited Hydro-Comp Enterprises (India) Pvt Ltd Joint Venture Any other transaction Credit Balance No new Transaction 0 1000 1000
28 SPML Utilities Limited SPML Bhiwandi Water Supply Management Ltd Associate Any other transaction Debit balance No new Transaction 0 2367000 2367000
29 SPML Utilities Limited Aurangabad City Water Utility Co. Ltd Associate Any other transaction Debit balance No new Transaction 0 1141000 1141000
Total value of transaction during the reporting period 604498000