Interactive Financial Charts Not Available

Cupid Breweries (CUPIDALBV) | Financial Analysis & Statements

Cupid Breweries and Distilleries Ltd. | Small-cap | Financial Services

₹97.95

-1.06%

Cupid Breweries vs Beml Land Assets Cupid Breweries vs Yash Trading Cupid Breweries vs Vr Woodart Cupid Breweries vs Transchem Cupid Breweries vs Johnson Pharmacare Cupid Breweries vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 1.2M

Gross Profit -149.0K -12.35%

Operating Income -4.4M -367.33%

Net Income -4.5M -369.98%

Balance Sheet Metrics

Total Assets 65.0M

Total Liabilities 82.0M

Shareholders Equity -17.0M

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Cupid Breweries Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	5.8M	0	552.0K	6.4M	323.0K
Cost of Goods Sold i	4.8M	6.0M	1.3M	6.0M	817.0K
Gross Profit i	929.0K	-6.0M	-797.9K	356.9K	-494.0K
Gross Margin % i	16.1%	0.0%	-144.5%	5.6%	-152.9%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	4.4M	1.1M	216.8K	271.2K	397.7K
Other Operating Expenses i	2.4M	2.8M	568.1K	2.4M	1.4M
Total Operating Expenses i	6.8M	3.8M	784.9K	2.7M	1.8M
Operating Income i	-8.1M	-9.9M	-2.5M	-2.5M	-1.8M
Operating Margin % i	-140.2%	0.0%	-447.8%	-39.3%	-572.4%
Non-Operating Items
Interest Income i	-	564.3K	25.9K	-	-
Interest Expense i	9.0K	595.2K	965	0	1.0K
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	-5.0M	-865.4K	-2.5M	-2.4M	-1.8M
Income Tax i	0	22.7K	141.4K	0	0
Effective Tax Rate % i	0.0%	0.0%	0.0%	0.0%	0.0%
Net Income i	-5.0M	-888.0K	-2.6M	-2.4M	-1.8M
Net Margin % i	-87.3%	0.0%	-472.2%	-37.0%	-572.8%
Key Metrics
EBITDA i	-5.0M	-9.3M	-2.5M	-2.4M	-1.8M
EPS (Basic) i	-	₹-0.93	₹-2.72	₹-2.45	₹-1.93
EPS (Diluted) i	-	₹-0.93	₹-2.72	₹-2.45	₹-1.93
Basic Shares Outstanding i	-	960000	960000	960000	958549
Diluted Shares Outstanding i	-	960000	960000	960000	958549

Income Statement Trend

Cupid Breweries Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	146.0K	227.6K	56.9K	228.9K	13.3K
Short-term Investments i	89.0K	100.0K	-	-	-
Accounts Receivable i	6.7M	0	137.4K	1.7M	0
Inventory i	33.0K	-	0	0	0
Other Current Assets	17.8M	800.0K	4.2M	2.4M	150.0K
Total Current Assets i	24.8M	1.0M	4.4M	4.3M	163.3K
Non-Current Assets
Property, Plant & Equipment i	91.0K	-	37.0K	-	-
Goodwill i	-	0	0	0	0
Intangible Assets i	-	-	-	-	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	29.2M	-	-	-	-
Total Non-Current Assets i	40.1M	10.0M	36.6K	0	0
Total Assets i	65.0M	11.0M	4.5M	4.3M	163.3K
Liabilities
Current Liabilities
Accounts Payable i	5.5M	1.1M	9.4M	8.2M	5.5M
Short-term Debt i	0	0	-	-	-
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	8.1M	300.0K	-1	341.1K	182.4K
Total Current Liabilities i	13.6M	1.4M	9.7M	8.6M	5.6M
Non-Current Liabilities
Long-term Debt i	68.4M	21.6M	5.9M	4.2M	673.9K
Deferred Tax Liabilities i	-	-	0	0	0
Other Non-Current Liabilities	-	-	1	-	-
Total Non-Current Liabilities i	68.4M	21.6M	5.9M	4.2M	673.9K
Total Liabilities i	82.0M	23.0M	15.6M	12.8M	6.3M
Equity
Common Stock i	9.6M	9.6M	9.6M	9.6M	9.6M
Retained Earnings i	-	-21.6M	-20.7M	-18.1M	-15.8M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	-17.0M	-12.0M	-11.1M	-8.5M	-6.2M
Key Metrics
Total Debt i	68.4M	21.6M	5.9M	4.2M	673.9K
Working Capital i	11.2M	-369.5K	-5.2M	-4.3M	-5.5M

Balance Sheet Composition

Cupid Breweries Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	-5.0M	-888.0K	-2.5M	-2.4M	-1.8M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	-16.0M	-5.8M	-323.4K	-540.4K	-150.0K
Operating Cash Flow i	-21.0M	-6.7M	-2.8M	-2.9M	-2.0M
Investing Activities
Capital Expenditures i	-121.0K	0	-42.6K	0	0
Acquisitions i	-10.8M	0	0	0	0
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-10.9M	0	-42.6K	0	0
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	-	-	-	-	-
Debt Repayment i	-	-	-	-	-
Financing Cash Flow i	-	0	0	0	0
Free Cash Flow i	-16.7M	-15.0M	-1.9M	88.3K	-697.0K
Net Change in Cash i	-31.9M	-6.7M	-2.8M	-2.9M	-2.0M

Cash Flow Trend

Cupid Breweries Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 131.04

Price to Sales 884.28

Profitability Ratios

Profit Margin -119.62%

Operating Margin -172.51%

Return on Equity 29.53%

Return on Assets -7.74%

Financial Health

Current Ratio 1.83

Debt to Equity -4.02

Beta -2.75

Per Share Data

EPS (TTM) ₹-5.24

Book Value per Share ₹-17.75

Revenue per Share ₹0.40

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
cupidalbv	5.1B	131.04	-	29.53%	-119.62%	-4.02
Beml Land Assets	8.7B	-231.69	785.55	-337.59%	0.00%	779.28
Yash Trading	1.7B	-	7.52	-15.07%	8.83%	0.00
Vr Woodart	762.6M	-580.33	-36.93	6.17%	0.00%	-1.00
Transchem	571.5M	12.55	0.72	6.59%	53.20%	0.00
Johnson Pharmacare	434.5M	-79.00	0.72	-1.04%	0.00%	1.08

Financial data is updated regularly. All figures are in the company's reporting currency.