INTEGRATED FILING — Other than Banks



General information about company

Scrip code 000000
NSE Symbol MADHUSUDAN
MSEI Symbol NOTLISTED
ISIN INE0P6701019
Name of Company Madhusudan Masala Limited
Type of company SME
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 13-11-2025
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 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 Single segment
Description of single segment SPICES
Start date and time of board meeting 13-11-2025   17:45:00
End date and time of board meeting 13-11-2025   18:30:00
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


Financial Results — Other than Bank

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 Revenue From Operations
Revenue from operations 4,512.75 11,821.76
Other income 51.65 71.26
Total Income 4,564.40 11,893.02
2 Expenses
(a) Cost of materials consumed 4,792.21 8,457.31
(b) Purchases of stock-in-trade 290.16 3,080.56
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade (1,578.57) (1,950.99)
(d) Employee benefit expense 115.58 243.44
(e) Finance costs 174.19 331.25
(f) Depreciation and amortisation expense 62.00 121.20
(g) Other Expenses
1 Other Expenses 239.02 585.23
Total other expenses 239.02 585.23
Total expenses 4,094.59 10,868.00
3 Profit before exceptional and extraordinary items and tax 469.81 1,025.02
4 Exceptional items 0.00 0.00
5 Profit before extraordinary items and tax 469.81 1,025.02
6 Extraordinary items 0.00 0.00
7 Profit before tax 469.81 1,025.02
8 Tax Expense
Current tax 117.62 258.72
Deferred tax 3.08 0.53
Total tax expenses 120.70 259.25
9 Net Profit Loss for the period from continuing operations 349.11 765.77
10 Profit (loss) from discontinuing operations before tax 0.00 0.00
11 Tax expense of discontinuing operations 0.00 0.00
12 Net profit (loss) from discontinuing operation after tax 0.00 0.00
13 Profit (loss) for period before minority interest 349.11 765.77
14 Share of profit (loss) of associates 0.00 0.00
15 Profit (loss) of minority interest 0.00 0.00
16 Net profit (Loss) for the period 349.11 765.77
17 Details of equity share capital
Paid-up equity share capital 1,447.00 1,447.00
Face value of equity share capital 10 10
18 Reserves excluding revaluation reserve
19 Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations 2.41 5.29
Diluted earnings (loss) per share from continuing and discontinued operations 2.41 5.29
20 Debt equity ratio
21 Debt service coverage ratio
22 Interest service coverage ratio 4.05 4.46
23 Disclosure of notes on financial results Textual Information(1)


Text Block

Textual Information(1) 1. The above said consolidated financial results were reviewed by the Audit Committee and then approved by the Board of Directors at their respective Meetings held on November 13, 2025 2. The Statutory Auditors have carried out limited review of the Consolidated financial results of the Company for the quarter ended September 30, 2025 3. The Statements is prepared in accordance with the requirement of Accounting Standards (AS) specified under section 133 of the Companies Act, 2013 read with rule 7 of the Companies (Accounts) Rules, 2014. 4. As per MCA Notification dated 16th February, 2015 Companies whose shares are listed on SME exchange as referred to in Chapter XB of SEBI (Issue of Capital and Disclosure Requirements) Regulation, 2009, are exempted from the compulsory requirement of adoption of IND-AS. 5. The Company has voluntarily adopted quarterly Standalone as well as consolidated unaudited financial results for the quarter ended September 30, 2025 6. All activities of the company revolve around the main business and as such there is no separate reportable business segment and all the operations of the company are conducted within India as such there is no separate reportable geographical segment 7. The company is having wholly owned subsidiary therefore, it has prepared standalone results as well as consolidated result. The Consolidated Financial Result Includes Financial Result of Subsidiary - Vitagreen Products Pvt. Ltd which is acquired as on 26th July 2024. 8. Earning Per share: Earning Per share is calculated on the weighted average of the share capital received by the company. Quarterly EPS is not annualized. 9. Figures in brackets are representing negative values. 10. Previous year/Period figures have been re-grouped, re-arranged wherever considered necessary


Remarks

20 Debt equity ratio
21 Debt service coverage ratio
22 Interest service coverage ratio


Cash flow statement — indirect

Amount in (Lakhs)

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
1 Statement of cash flows
Cash flows from used in operating activities
Profit before extraordinary items and tax 1,025.02
2 Adjustments for reconcile profit (loss)
Adjustments to profit (loss)
Adjustments for finance costs 331.25
Adjustments for depreciation and amortisation expense 121.20
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0.00
Adjustments for unrealised foreign exchange losses gains 0.00
Adjustments for dividend income 0.00
Adjustments for share-based payments 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 0.00
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments to profit (loss) 452.45
3 Adjustments for working capital
Adjustments for decrease (increase) in inventories (26.64)
Adjustments for decrease (increase) in trade receivables (586.56)
Adjustments for decrease (increase) in other current assets (263.49)
Adjustments for increase (decrease) in trade payables (26.31)
Adjustments for increase (decrease) in other current liabilities 12.60
Adjustments for provisions 266.23
Total adjustments for working capital (624.17)
Total adjustments for reconcile profit (loss) (171.72)
Net cash flows from (used in) operations 853.30
Dividends received 0.00
Interest paid 258.73
Interest received (4.27)
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities before extraordinary items 590.30
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) operating activities 590.30
4 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 188.22
Proceeds from sales of intangible assets 0.00
Purchase of intangible assets 0.00
Cash advances and loans made to other parties 18.93
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 4.27
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash (334.18)
Proceeds from government grants 0.00
Net cash flows from (used in) investing activities before extraordinary items (537.06)
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) investing activities (537.06)
Cash flows from used in financing activities
Proceeds from issuing shares 0.00
Proceeds from issuing other equity instruments 0.00
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 372.27
Repayments of borrowings 81.18
Dividends paid 0.00
Interest paid 0.00
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash (331.25)
Net cash flows from (used in) financing activities before extraordinary items (40.16)
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) financing activities (40.16)
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 13.08
6 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 13.08
Cash and cash equivalents cash flow statement at beginning of period 32.10
Cash and cash equivalents cash flow statement at end of period 45.18


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
Equity and liabilities
1 Shareholders' funds
Share capital 1,447.00
Reserves and surplus 8,642.93
Money received against share warrants 41.63
Total shareholders' funds 10,131.56
2 Share application money pending allotment 0.00
3 Deferred government grants 0.00
4 Minority interest 0
5 Non-current liabilities
Long-term borrowings 823.88
Deferred tax liabilities (net) 0.00
Foreign currency monetary item translation difference liability account 0.00
Other long-term liabilities 0.00
Long-term provisions 0.00
Total non-current liabilities 823.88
6 Current liabilities
Short-term borrowings 6,711.40
Trade Payables
(A) Total outstanding dues of micro enterprises and small enterprises 2.34
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 319.48
Total Trade payable 321.82
Other current liabilities 98.35
Short-term provisions 720.65
Total current liabilities 7,852.22
Total equity and liabilities 18,807.66
Assets
1 Non-current assets
i Property, Plant and Equipment and Intangible assets
Property, Plant and Equipment 1,523.40
Producing properties 0.00
Intangible assets 0.00
Preproducing properties 0.00
Property, Plant and Equipment capital work-in-progress 0.00
Intangible assets under development or work-in-progress 0.00
Total Property, Plant and Equipment and Intangible assets 1,523.40
ii Non-current investments 727.91
v Deferred tax assets (net) 19.27
vi Foreign currency monetary item translation difference asset account 0.00
vii Long-term loans and advances 302.44
viii Other non-current assets 0.00
Total non-current assets 2,573.02
Current assets
Current investments 0.00
Inventories 9,852.10
Trade receivables 5,141.61
Cash and cash equivalents 45.19
Bank balance other than cash and cash equivalents 0.00
Short-term loans and advances 1,175.25
Other current assets 20.49
Total current assets 16,234.64
Total assets 18,807.66
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)
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
Net Segment Asset
4 Segment Liabilities
Segment Liabilities
Total Segment Liabilities
Un-allocable Liabilities
Net Segment Liabilities
Disclosure of notes on segments