Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.
Financials of Danlaw Tech.
Quarter-by-quarter operating performance
| Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 43.55 | 48.25 | 46.39 | 50.05 | 53.02 | 61.52 | 47.30 | 54.58 | 54.69 | 62.31 | 54.77 | 65.58 | 61.57 |
| Expenses + | 37.79 | 39.82 | 39.74 | 40.81 | 43.27 | 50.90 | 41.38 | 47.00 | 46.93 | 51.77 | 47.83 | 55.99 | 53.68 |
| Operating Profit | 5.76 | 8.43 | 6.65 | 9.24 | 9.75 | 10.62 | 5.92 | 7.58 | 7.76 | 10.54 | 6.94 | 9.59 | 7.89 |
| OPM % | 13.23% | 17.47% | 14.33% | 18.46% | 18.39% | 17.26% | 12.52% | 13.89% | 14.19% | 16.92% | 12.67% | 14.62% | 12.81% |
| Other Income + | 0.02 | 0.07 | 0.09 | 0.03 | 0.03 | 0.13 | 0.22 | 0.27 | 0.23 | 0.25 | 0.29 | 0.23 | 0.24 |
| Interest | 0.91 | 0.88 | 0.61 | 0.63 | 0.63 | 0.59 | 0.54 | 0.62 | 0.57 | 0.54 | 0.52 | 0.50 | 0.44 |
| Depreciation | 1.20 | 3.74 | 1.22 | 0.92 | 0.93 | 0.93 | 0.94 | 1.33 | 1.40 | 1.44 | 2.02 | 1.93 | 1.58 |
| Profit before tax | 3.67 | 3.88 | 4.91 | 7.72 | 8.22 | 9.23 | 4.66 | 5.90 | 6.02 | 8.81 | 4.69 | 7.39 | 6.11 |
| Tax % | 24.80% | 38.66% | 25.46% | 23.32% | 26.76% | 28.17% | 25.75% | 23.39% | 26.74% | 25.99% | 25.80% | 25.58% | 26.51% |
| Net Profit + | 2.76 | 2.38 | 3.66 | 5.92 | 6.03 | 6.62 | 3.47 | 4.52 | 4.41 | 6.52 | 3.47 | 5.50 | 4.48 |
| EPS in Rs | 5.67 | 4.89 | 7.51 | 12.15 | 12.38 | 13.59 | 7.12 | 9.28 | 9.05 | 13.39 | 7.12 | 11.29 | 9.20 |
Financials of Danlaw Tech.
Annual income statement trend
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 8 | 9 | 11 | 11 | 18 | 26 | 15 | 28 | 122 | 167 | 211 | 218 | 244 |
| Expenses + | 9 | 8 | 9 | 11 | 17 | 26 | 19 | 30 | 115 | 147 | 174 | 186 | 209 |
| Operating Profit | -0 | 0 | 2 | 1 | 1 | 0 | -3 | -2 | 6 | 20 | 36 | 32 | 35 |
| OPM % | -5% | 3% | 15% | 6% | 6% | 0% | -21% | -9% | 5% | 12% | 17% | 15% | 14% |
| Other Income + | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 1 | 0 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 3 | 2 | 2 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 7 | 4 | 5 | 7 |
| Profit before tax | 1 | 1 | 3 | 2 | 2 | 0 | -4 | -4 | 5 | 10 | 30 | 25 | 27 |
| Tax % | 35% | 20% | 32% | 222% | 30% | 29% | -24% | -27% | 14% | 31% | 26% | 26% | |
| Net Profit + | 0 | 1 | 2 | -2 | 1 | 0 | -3 | -3 | 4 | 7 | 22 | 19 | 20 |
| EPS in Rs | 1.08 | 2.53 | 5.11 | -5.27 | 3.02 | 0.84 | -8.82 | -7.26 | 11.54 | 14.88 | 45.64 | 38.84 | 41.00 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Financials of Danlaw Tech.
Capital structure and asset base
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 19 | 19 | 21 | 19 | 20 | 20 | 17 | 15 | 23 | 31 | 53 | 72 | 81 |
| Borrowings + | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 31 | 38 | 30 | 35 | 32 |
| Other Liabilities + | 0 | 1 | 1 | 1 | 5 | 10 | 16 | 15 | 31 | 36 | 45 | 44 | 43 |
| Total Liabilities | 23 | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 110 | 133 | 156 | 160 |
| Fixed Assets + | 1 | 1 | 1 | 1 | 1 | 1 | 8 | 7 | 30 | 34 | 24 | 26 | 42 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 |
| Investments | 3 | 3 | 3 | 3 | 3 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 |
| Other Assets + | 18 | 20 | 22 | 20 | 25 | 18 | 16 | 11 | 61 | 76 | 109 | 126 | 117 |
| Total Assets | 23 | 24 | 26 | 24 | 29 | 35 | 39 | 34 | 90 | 110 | 133 | 156 | 160 |
Financials of Danlaw Tech.
Operating, investing and financing cash movement
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity + | 2 | 0 | 2 | -2 | -4 | 10 | 4 | 0 | -8 | 7 | 24 | 10 |
| Cash from Investing Activity + | -0 | -0 | -0 | -0 | -0 | -14 | -5 | -2 | -2 | -4 | -1 | -10 |
| Cash from Financing Activity + | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | -7 | -1 |
| Net Cash Flow | 2 | 0 | 2 | -2 | -4 | -4 | -0 | -2 | 1 | 3 | 15 | -0 |
| Free Cash Flow | 2 | 0 | 2 | -2 | -4 | 9 | 3 | -0 | -13 | 3 | 22 | 5 |
| CFO/OP | -584% | 196% | 142% | -218% | -331% | 97,300% | -127% | 0% | -134% | 38% | 86% | 52% |
Financials of Danlaw Tech.
Working capital efficiency and return ratios
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 38 | 71 | 71 | 170 | 275 | 87 | 88 | 47 | 55 | 66 | 60 | 82 |
| Inventory Days | 110 | 188 | 123 | 97 | 97 | 54 | 44 | 22 | 130 | 116 | 117 | 105 |
| Days Payable | 10 | 70 | 68 | 22 | 220 | 178 | 196 | 70 | 68 | 64 | 65 | 74 |
| Cash Conversion Cycle | 138 | 190 | 127 | 245 | 152 | -36 | -65 | -1 | 117 | 118 | 111 | 113 |
| Working Capital Days | 72 | 96 | 81 | 181 | 221 | 28 | -170 | -128 | 62 | 69 | 61 | 60 |
| ROCE % | 3% | 5% | 12% | 7% | 7% | 2% | -17% | -16% | 8% | 21% | 40% | 28% |
Profit After Tax showed strong YoY growth (141.94% in Q1FY27), indicating robust profitability momentum. Key concall takeaways from Aaron Industries Ltd's Q1…
New order book at best-ever levels (INR 985 crores), indicating robust future demand. Key concall takeaways from The Anup Engineering Ltd's Q1 FY27 earnings…
Long-term ambition to become a ₹1 billion revenue company within 4-5 years supported by expansion into propulsion systems, trainsets, and international…
Plan to reach a run rate of 40 propulsion systems per month, translating roughly to ₹700+ crores annual revenue in subsequent years. Key concall takeaways from…