INTEGRATED FILING — Other than Banks



General information about company

Scrip code 000000
NSE Symbol SHREEKARNI
MSEI Symbol NOTLISTED
ISIN INE0S4Y01010
Name of Company SHREE KARNI FABCOM 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 08-11-2025
Description of presentation currency INR
Level of rounding used in financial results Lakhs
Reporting Type Half Yearly
Reporting Quarter Half yearly
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
Segment Reporting Single segment
Description of single segment TECHNICAL TEXTILES
Start date and time of board meeting 13-11-2025   16:08:00
End date and time of board meeting 13-11-2025   16:25:00
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 01-04-2025 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 10,730.10 10,730.10
Other income 183.02 183.02
Total Income 10,913.12 10,913.12
2 Expenses
(a) Cost of materials consumed 7,562.51 7,562.51
(b) Purchases of stock-in-trade 0.00 0.00
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 439.56 439.56
(d) Employee benefit expense 755.53 755.53
(e) Finance costs 277.72 277.72
(f) Depreciation and amortisation expense 482.21 482.21
(g) Other Expenses
1 Other Expenses 569.49 569.49
Total other expenses 569.49 569.49
Total expenses 10,087.02 10,087.02
3 Profit before exceptional and extraordinary items and tax 826.10 826.10
4 Exceptional items 0.00 0.00
5 Profit before extraordinary items and tax 826.10 826.10
6 Extraordinary items 0.00 0.00
7 Profit before tax 826.10 826.10
8 Tax Expense
Current tax 156.49 156.49
Deferred tax 54.29 54.29
Total tax expenses 210.78 210.78
9 Net Profit Loss for the period from continuing operations 615.32 615.32
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 615.32 615.32
14 Share of profit (loss) of associates (3.67) (3.67)
15 Profit (loss) of minority interest 5.34 5.34
16 Net profit (Loss) for the period 616.99 616.99
17 Details of equity share capital
Paid-up equity share capital 722.88 722.88
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 8.54 8.54
Diluted earnings (loss) per share from continuing and discontinued operations 8.54 8.54
20 Debt equity ratio
21 Debt service coverage ratio
22 Interest service coverage ratio
23 Disclosure of notes on financial results


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
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 826.10
2 Adjustments for reconcile profit (loss)
Adjustments to profit (loss)
Adjustments for finance costs 277.72
Adjustments for depreciation and amortisation expense 482.21
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 4.04
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 (20.99)
Other adjustments to reconcile profit (loss) 0.00
Other adjustments for non-cash items 7.15
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments to profit (loss) 750.13
3 Adjustments for working capital
Adjustments for decrease (increase) in inventories 0.00
Adjustments for decrease (increase) in trade receivables 501.28
Adjustments for decrease (increase) in other current assets 0.00
Adjustments for increase (decrease) in trade payables 456.52
Adjustments for increase (decrease) in other current liabilities 0.00
Adjustments for provisions 0.00
Total adjustments for working capital 957.80
Total adjustments for reconcile profit (loss) 1,707.93
Net cash flows from (used in) operations 2,534.03
Dividends received 0.00
Interest paid 0.00
Interest received 0.00
Income taxes paid (refund) 212.39
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities before extraordinary items 2,321.64
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) operating activities 2,321.64
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 10.04
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 1,977.75
Proceeds from sales of intangible assets 0.00
Purchase of intangible 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 7.19
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 17.40
Proceeds from government grants 0.00
Net cash flows from (used in) investing activities before extraordinary items (1,963.20)
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) investing activities (1,963.20)
Cash flows from used in financing activities
Proceeds from issuing shares 501.46
Proceeds from issuing other equity instruments 301.22
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 0.00
Repayments of borrowings 1,881.82
Dividends paid 0.00
Interest paid 277.72
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) financing activities before extraordinary items (1,356.86)
Proceeds from extraordinary items 0.00
Payment for extraordinary items 0.00
Net cash flows from (used in) financing activities (1,356.86)
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes (998.42)
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 (998.42)
Cash and cash equivalents cash flow statement at beginning of period 1,030.40
Cash and cash equivalents cash flow statement at end of period 31.98


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 722.88
Reserves and surplus 9,400.80
Money received against share warrants 602.44
Total shareholders' funds 10,726.12
2 Share application money pending allotment 0.00
3 Deferred government grants 0.00
4 Minority interest 17011000
5 Non-current liabilities
Long-term borrowings 1,514.98
Deferred tax liabilities (net) 158.48
Foreign currency monetary item translation difference liability account 0.00
Other long-term liabilities 31.84
Long-term provisions 0.00
Total non-current liabilities 1,705.30
6 Current liabilities
Short-term borrowings 6,918.60
Trade Payables
(A) Total outstanding dues of micro enterprises and small enterprises 551.78
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 2,682.71
Total Trade payable 3,234.49
Other current liabilities 400.71
Short-term provisions 93.13
Total current liabilities 10,646.93
Total equity and liabilities 23,248.46
Assets
1 Non-current assets
i Property, Plant and Equipment and Intangible assets
Property, Plant and Equipment 9,839.67
Producing properties 0.00
Intangible assets 348.92
Preproducing properties 0.00
Property, Plant and Equipment capital work-in-progress 148.24
Intangible assets under development or work-in-progress 0.00
Total Property, Plant and Equipment and Intangible assets 10,336.83
ii Non-current investments 342.48
v Deferred tax assets (net) 0.00
vi Foreign currency monetary item translation difference asset account 0.00
vii Long-term loans and advances 0.00
viii Other non-current assets 488.74
Total non-current assets 11,168.05
Current assets
Current investments 0.00
Inventories 5,187.75
Trade receivables 5,109.76
Cash and cash equivalents 31.99
Bank balance other than cash and cash equivalents 0.00
Short-term loans and advances 0.00
Other current assets 1,750.91
Total current assets 12,080.41
Total assets 23,248.46
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 01-04-2025 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