| Scrip code | 000000 |
|---|---|
| NSE Symbol | FORGEAUTO |
| MSEI Symbol | NOTLISTED |
| ISIN | INE0YKW01013 |
| Name of Company | FORGE AUTO INTERNATIONAL 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 | 28-05-2026 |
| Date on which prior intimation of the meeting for considering financial results was informed to the exchange | 23-05-2026 |
| Description of presentation currency | INR |
| Level of rounding used in financial results | Lakhs |
| Reporting Type | Half Yearly |
| Reporting Quarter | Yearly |
| 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 | Single segment |
| Description of single segment | Customized closed die hot forging and machined components |
| Start date and time of board meeting | 28-05-2026 14:00:00 |
| End date and time of board meeting | 28-05-2026 17:30:00 |
| 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 | Declaration of unmodified opinion |
| 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 | 01-10-2025 | 01-04-2025 |
| B | Date of end of reporting period | 31-03-2026 | 31-03-2026 |
| C | Whether results are audited or unaudited | Audited | Audited |
| D | Nature of report standalone or consolidated | Consolidated | Consolidated |
| 1 | Revenue From Operations | ||
| Revenue from operations | 13,633.06 | 27,018.89 | |
| Other income | 114.66 | 170.46 | |
| Total Income | 13,747.72 | 27,189.35 | |
| 2 | Expenses | ||
| (a) | Cost of materials consumed | 7,838.85 | 16,785.02 |
| (b) | Purchases of stock-in-trade | 0.00 | 0.00 |
| (c) | Changes in inventories of finished goods, work-in-progress and stock-in-trade | 208.18 | (1,086.58) |
| (d) | Employee benefit expense | 901.56 | 1,716.59 |
| (e) | Finance costs | 359.84 | 731.65 |
| (f) | Depreciation and amortisation expense | 196.87 | 466.77 |
| (g) | Other Expenses | ||
| 1 | Other Expenses | 3,351.07 | 6,856.23 |
| Total other expenses | 3,351.07 | 6,856.23 | |
| Total expenses | 12,856.37 | 25,469.68 | |
| 3 | Profit before exceptional and extraordinary items and tax | 891.35 | 1,719.67 |
| 4 | Exceptional items | 0.00 | 0.00 |
| 5 | Profit before extraordinary items and tax | 891.35 | 1,719.67 |
| 6 | Extraordinary items | 0.00 | 0.00 |
| 7 | Profit before tax | 891.35 | 1,719.67 |
| 8 | Tax Expense | ||
| Current tax | 228.90 | 413.88 | |
| Deferred tax | 30.84 | 72.49 | |
| Total tax expenses | 259.74 | 486.37 | |
| 9 | Net Profit Loss for the period from continuing operations | 631.61 | 1,233.30 |
| 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 | 631.61 | 1,233.30 |
| 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 | 631.61 | 1,233.30 |
| 17 | Details of equity share capital | ||
| Paid-up equity share capital | 1,092.00 | 1,092.00 | |
| Face value of equity share capital | 10 | 10 | |
| 18 | Reserves excluding revaluation reserve | 0.00 | |
| 19 | Earnings per equity share | ||
| Basic earnings (loss) per share from continuing and discontinued operations | 5.78 | 11.29 | |
| Diluted earnings (loss) per share from continuing and discontinued operations | 5.78 | 11.29 | |
| 20 | Debt equity ratio | 0.0 | 0.0 |
| 21 | Debt service coverage ratio | 0.0 | 0.0 |
| 22 | Interest service coverage ratio | 0.0 | 0.0 |
| 23 | Disclosure of notes on financial results | Textual Information(1) | |
| Textual Information(1) | Debt Equity Ratio: 1.03 times Debt Service Converage Ratio: 1.58 times Interest Service Coverage Ratio: 3.35 times |
|---|
| 20 | Debt equity ratio | |
|---|---|---|
| 21 | Debt service coverage ratio | |
| 22 | Interest service coverage ratio |
| A | Date of start of reporting period | 01-04-2025 |
|---|---|---|
| B | Date of end of reporting period | 31-03-2026 |
| C | Whether results are audited or unaudited | Audited |
| 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 | 1,719.67 | |
| 2 | Adjustments for reconcile profit (loss) | |
| Adjustments to profit (loss) | ||
| Adjustments for finance costs | 731.65 | |
| Adjustments for depreciation and amortisation expense | 466.77 | |
| 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 | 0.11 | |
| 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) | 39.14 | |
| 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) | 1,237.45 | |
| 3 | Adjustments for working capital | |
| Adjustments for decrease (increase) in inventories | (1,815.35) | |
| Adjustments for decrease (increase) in trade receivables | (972.11) | |
| Adjustments for decrease (increase) in other current assets | 297.87 | |
| Adjustments for increase (decrease) in trade payables | 704.73 | |
| Adjustments for increase (decrease) in other current liabilities | (748.06) | |
| Adjustments for provisions | (290.35) | |
| Total adjustments for working capital | (2,823.27) | |
| Total adjustments for reconcile profit (loss) | (1,585.82) | |
| Net cash flows from (used in) operations | 133.85 | |
| Dividends received | 0.00 | |
| Interest paid | 0.00 | |
| Interest received | 0.00 | |
| Income taxes paid (refund) | 351.02 | |
| Other inflows (outflows) of cash | 2,642.84 | |
| Net cash flows from (used in) operating activities before extraordinary items | 2,425.67 | |
| Proceeds from extraordinary items | 0.00 | |
| Payment for extraordinary items | 0.00 | |
| Net cash flows from (used in) operating activities | 2,425.67 | |
| 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 | 143.16 | |
| 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 | 173.57 | |
| Purchase of property plant and equipment | 480.88 | |
| 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 | 0.11 | |
| Interest received | 63.30 | |
| Income taxes paid (refund) | 0.00 | |
| Other inflows (outflows) of cash | 9.89 | |
| Proceeds from government grants | 0.00 | |
| Net cash flows from (used in) investing activities before extraordinary items | (377.17) | |
| Proceeds from extraordinary items | 0.00 | |
| Payment for extraordinary items | 0.00 | |
| Net cash flows from (used in) investing activities | (377.17) | |
| 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 | 815.24 | |
| Repayments of borrowings | 2,055.84 | |
| Dividends paid | 0.00 | |
| Interest paid | 731.65 | |
| Income taxes paid (refund) | 0.00 | |
| Other inflows (outflows) of cash | (243.43) | |
| Net cash flows from (used in) financing activities before extraordinary items | (2,215.68) | |
| Proceeds from extraordinary items | 0.00 | |
| Payment for extraordinary items | 0.00 | |
| Net cash flows from (used in) financing activities | (2,215.68) | |
| Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes | (167.18) | |
| 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 | (167.18) | |
| Cash and cash equivalents cash flow statement at beginning of period | 205.59 | |
| Cash and cash equivalents cash flow statement at end of period | 38.41 | |
| Particulars | Year ended (dd-mm-yyyy) | ||
|---|---|---|---|
| Date of start of reporting period | 01-04-2025 | ||
| Date of end of reporting period | 31-03-2026 | ||
| Whether results are audited or unaudited | Audited | ||
| Nature of report standalone or consolidated | Consolidated | ||
| Equity and liabilities | |||
| 1 | Shareholders' funds | ||
| Share capital | 1,092.00 | ||
| Reserves and surplus | 5,871.88 | ||
| Money received against share warrants | 0.00 | ||
| Total shareholders' funds | 6,963.88 | ||
| 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 | 2,081.30 | ||
| Deferred tax liabilities (net) | 205.85 | ||
| Foreign currency monetary item translation difference liability account | 0.00 | ||
| Other long-term liabilities | |||
| 1 | Lease Liability | 223.67 | |
| Total of Other long-term liabilities | 223.67 | ||
| Long-term provisions | 79.97 | ||
| Total non-current liabilities | 2,590.79 | ||
| 6 | Current liabilities | ||
| Short-term borrowings | 5,123.67 | ||
| Trade Payables | |||
| (A) Total outstanding dues of micro enterprises and small enterprises | 1,814.81 | ||
| (B) Total outstanding dues of creditors other than micro enterprises and small enterprises | 2,186.91 | ||
| Total Trade payable | 4,001.72 | ||
| Other current liabilities | |||
| 1 | Bonus Payable | 15.09 | |
| 2 | Interest Payable | 14.41 | |
| 3 | Provision for Expense | 77.31 | |
| 4 | Salary/Wages Payable | 79.66 | |
| 5 | Advance from Customers | 214.41 | |
| 6 | Other Liability | 0.45 | |
| 7 | Statutory Payables | 27.41 | |
| 8 | Lease Liability | 74.00 | |
| 9 | Director Remuneration Payable | 11.49 | |
| Total of Other long-term liabilities | 514.23 | ||
| Short-term provisions | 430.70 | ||
| Total current liabilities | 10,070.32 | ||
| Total equity and liabilities | 19,624.99 | ||
| Assets | |||
| 1 | Non-current assets | ||
| i | Property, Plant and Equipment and Intangible assets | ||
| Property, Plant and Equipment | 6,349.22 | ||
| Producing properties | 0.00 | ||
| Intangible assets | 19.33 | 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 | 6,368.55 | ||
| ii | Non-current investments | 402.75 | |
| v | Deferred tax assets (net) | 0.00 | |
| vi | Foreign currency monetary item translation difference asset account | 0.00 | |
| vii | Long-term loans and advances | 35.00 | |
| Other non-current assets | |||
| 1 | Security Deposits | 119.83 | |
| Total of Other non-current assets | 119.83 | ||
| Total non-current assets | 6,926.13 | ||
| Current assets | |||
| Current investments | 0.00 | ||
| Inventories | 8,036.39 | ||
| Trade receivables | 3,703.48 | ||
| Cash and cash equivalents | 35.32 | ||
| Bank balance other than cash and cash equivalents | 3.10 | ||
| Short-term loans and advances | 714.85 | ||
| Other current assets | |||
| 1 | Advance to Suppliers | 40.67 | |
| 2 | Interest Receivable | 8.29 | |
| 3 | Incentive Receivable | 150.07 | |
| 4 | Others | 6.69 | |
| Total of Other current assets | 205.72 | ||
| Total current assets | 12,698.86 | ||
| Total assets | 19,624.99 | ||
| Disclosure of notes on assets and liabilities | Textual Information(1) | ||
| Textual Information(1) |
|---|
| 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 | 01-10-2025 | 01-04-2025 | |||||
| Date of end of reporting period | 31-03-2026 | 31-03-2026 | |||||
| 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) | |||||||
| 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 | |||||||
| Whether results are audited or unaudited | Audited |
|---|---|
| Declaration of unmodified opinion or statement on impact of audit qualification | Declaration of unmodified opinion |
| Auditor's opinion | |
| Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone results | Yes |
| Sr No. | Audit firm's name | Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI | Certificate valid upto | ||
| 1 | Jasminder Singh and Associates | Yes | 31-03-2027 | ||
|---|---|---|---|---|---|