Interactive Financial Charts Not Available

Elixir Capital (ELIXIR) | Financial Analysis & Statements

Elixir Capital Ltd. | Small-cap | Financial Services

₹122.65

10.00%

Elixir Capital vs Tata Investment Elixir Capital vs Motilal Oswal Elixir Capital vs Indo Thai Securities Elixir Capital vs Share India Elixir Capital vs Shalimar Agencies Elixir Capital 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: Jun 2025

Income Metrics

Revenue 108.1M

Gross Profit 53.9M 49.91%

Operating Income 41.4M 38.28%

Net Income 36.8M 34.09%

EPS (Diluted) ₹4.70

Balance Sheet Metrics

Total Assets 1.2B

Total Liabilities 357.1M

Shareholders Equity 798.7M

Debt to Equity 0.45

Cash Flow Metrics

Operating Cash Flow 30.9M

Free Cash Flow -3.8M

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.

Elixir Capital Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	359.9M	345.3M	40.6M	241.9M	194.5M
Cost of Goods Sold i	100.7M	34.5M	22.8M	22.3M	17.3M
Gross Profit i	259.2M	310.8M	17.8M	219.6M	177.2M
Gross Margin % i	72.0%	90.0%	43.8%	90.8%	91.1%
Operating Expenses
Research & Development i	544.2K	652.0K	123.0K	120.0K	119.8K
Selling, General & Administrative i	13.1M	8.1M	8.2M	6.9M	7.0M
Other Operating Expenses i	18.5M	13.1M	11.5M	11.7M	8.0M
Total Operating Expenses i	32.2M	21.9M	19.8M	18.7M	15.1M
Operating Income i	202.4M	270.4M	-17.1M	186.4M	145.9M
Operating Margin % i	56.2%	78.3%	-42.1%	77.1%	75.0%
Non-Operating Items
Interest Income i	-	-	-	4.2M	3.0M
Interest Expense i	19.8M	12.5M	10.3M	15.9M	8.5M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	180.2M	260.8M	-26.6M	170.0M	136.7M
Income Tax i	53.8M	51.2M	7.6M	40.2M	14.4M
Effective Tax Rate % i	29.9%	19.6%	0.0%	23.6%	10.5%
Net Income i	126.4M	209.6M	-34.3M	129.8M	122.3M
Net Margin % i	35.1%	60.7%	-84.4%	53.7%	62.9%
Key Metrics
EBITDA i	208.2M	271.5M	-13.0M	189.6M	149.4M
EPS (Basic) i	₹16.07	₹26.89	₹-4.20	₹16.54	₹15.72
EPS (Diluted) i	₹16.07	₹26.89	₹-4.20	₹16.54	₹15.72
Basic Shares Outstanding i	5803200	5803200	5803200	5803200	5803200
Diluted Shares Outstanding i	5803200	5803200	5803200	5803200	5803200

Income Statement Trend

Elixir Capital Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	108.8M	95.9M	110.7M	158.9M	133.1M
Short-term Investments i	345.0K	335.0K	110.7M	119.3M	125.1M
Accounts Receivable i	789.5K	2.3M	2.5M	3.5M	242.6K
Inventory i	590.0M	544.2M	309.2M	406.2M	350.5M
Other Current Assets	3.6M	2.1M	3.0M	958.0K	574.0K
Total Current Assets i	839.1M	709.2M	429.6M	691.0M	614.3M
Non-Current Assets
Property, Plant & Equipment i	2.3M	2.3M	2.2M	2.1M	2.1M
Goodwill i	32.3M	28.8M	29.0M	28.9M	29.1M
Intangible Assets i	4.0M	410.0K	600.9K	524.8K	787.4K
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	30	40	20	20	20
Total Non-Current Assets i	316.8M	254.7M	245.7M	135.4M	114.0M
Total Assets i	1.2B	963.8M	675.3M	826.4M	728.3M
Liabilities
Current Liabilities
Accounts Payable i	5.0M	7.7M	44.8M	44.1M	50.7M
Short-term Debt i	332.9M	236.0M	73.4M	176.8M	174.1M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	508.0K	404.0K	393.0K	4.3M	3.1M
Total Current Liabilities i	354.0M	281.4M	192.6M	299.5M	321.0M
Non-Current Liabilities
Long-term Debt i	-	0	0	0	318.1K
Deferred Tax Liabilities i	0	292.5K	295.2K	310.6K	315.7K
Other Non-Current Liabilities	-	-	-	-	10
Total Non-Current Liabilities i	3.2M	292.5K	295.2K	310.6K	633.8K
Total Liabilities i	357.1M	281.7M	192.9M	299.8M	321.7M
Equity
Common Stock i	58.0M	58.0M	58.0M	58.0M	58.0M
Retained Earnings i	416.1M	332.8M	186.6M	220.8M	150.7M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	798.7M	682.2M	482.5M	526.6M	406.6M
Key Metrics
Total Debt i	332.9M	236.0M	73.4M	176.8M	174.4M
Working Capital i	485.1M	427.8M	237.0M	391.5M	293.2M

Balance Sheet Composition

Elixir Capital Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	180.2M	260.8M	-26.6M	170.0M	136.7M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	0	0	0	0	-
Working Capital Changes i	-118.1M	-294.5M	92.8M	-80.4M	-231.2M
Operating Cash Flow i	82.4M	-18.4M	77.4M	106.3M	-85.0M
Investing Activities
Capital Expenditures i	-8.7M	4.5M	-1.8M	-1.2M	-1.5M
Acquisitions i	-	-	-	-	-
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-8.7M	4.5M	-1.8M	-1.2M	-1.5M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-9.9M	-9.9M	-9.9M	-9.9M	-10.1M
Debt Issuance i	-	-	-	-	-
Debt Repayment i	-	-	-	-	-
Financing Cash Flow i	67.4M	152.7M	-113.3M	-7.2M	152.9M
Free Cash Flow i	11.3M	-170.2M	57.8M	44.6M	-21.7M
Net Change in Cash i	141.1M	138.8M	-37.7M	97.9M	66.4M

Cash Flow Trend

Elixir Capital Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 12.48

Price to Book 1.25

Price to Sales 2.29

PEG Ratio -0.22

Profitability Ratios

Profit Margin 18.36%

Operating Margin 40.88%

Return on Equity 11.68%

Return on Assets 8.07%

Financial Health

Current Ratio 2.37

Debt to Equity 41.68

Beta -0.06

Per Share Data

EPS (TTM) ₹9.83

Book Value per Share ₹97.83

Revenue per Share ₹53.53

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
elixir	723.3M	12.48	1.25	11.68%	18.36%	41.68
Tata Investment	565.3B	162.57	1.72	1.00%	105.86%	0.01
Motilal Oswal	551.4B	19.49	4.79	22.47%	37.00%	138.95
Indo Thai Securities	33.3B	267.27	18.30	4.56%	38.64%	1.77
Share India	29.1B	9.14	1.45	13.95%	24.50%	22.79
Shalimar Agencies	27.8B	553.14	25.93	10.13%	5.31%	64.93

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