Jyothi Infraventures (JYOTHI) | Financial Analysis & Statements
Jyothi Infraventures Ltd. Small-cap Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
4.6M
Gross Profit
4.6M
100.00%
Operating Income
2.0M
43.99%
Net Income
3.3M
72.09%
EPS (Diluted)
₹0.15
Balance Sheet Metrics
Total Assets
467.8M
Total Liabilities
10.1M
Shareholders Equity
457.6M
Debt to Equity
0.02
Cash Flow Metrics
Revenue & Profitability Trend
Quarter Income Flow
Jun 30, 2025
Annual Income Flow
2025
Jyothi Infraventures Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 5.0M | 0 | 0 | 0 | 0 |
| Cost of Goods Sold | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 5.0M | 0 | 0 | 0 | 0 |
| Gross Margin % | 100.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | - | 314.0K | 25.0K | 25.0K | 100.0K |
| Other Operating Expenses | 4.1M | 6.0M | 2.0K | 3.4K | 127.5K |
| Total Operating Expenses | 4.1M | 6.3M | 27.0K | 28.4K | 227.5K |
| Operating Income | -1.8M | -6.3M | -27.0K | -28.4K | -127.5K |
| Operating Margin % | -36.3% | 0.0% | 0.0% | 0.0% | 0.0% |
| Non-Operating Items | |||||
| Interest Income | - | 0 | 0 | 0 | 0 |
| Interest Expense | 764.0K | 0 | 0 | 0 | 0 |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 4.4M | -18.8M | -27.0K | -28.4K | -127.5K |
| Income Tax | 130.0K | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 2.9% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Income | 4.3M | -18.8M | -27.0K | -28.4K | -127.5K |
| Net Margin % | 84.9% | 0.0% | 0.0% | 0.0% | 0.0% |
| Key Metrics | |||||
| EBITDA | 5.9M | -6.3M | -27.0K | -28.4K | -127.5K |
| EPS (Basic) | ₹0.41 | ₹-12.91 | ₹-0.02 | ₹-0.02 | ₹-0.08 |
| EPS (Diluted) | ₹0.37 | ₹-12.91 | ₹-0.02 | ₹-0.02 | ₹-0.08 |
| Basic Shares Outstanding | 21185000 | 1547883 | 1547883 | 1547883 | 1547883 |
| Diluted Shares Outstanding | 21185000 | 1547883 | 1547883 | 1547883 | 1547883 |
Income Statement Trend
Join Our India Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Jyothi Infraventures Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 10.7M | 83.0K | 73.0K | 75.6K | 79.0K |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 1.6M | 0 | 400.0K | 400.0K | 400.0K |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 24.4M | - | - | - | - |
| Total Current Assets | 94.3M | 83.0K | 863.0K | 865.1K | 868.5K |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 2.7M | - | - | - | - |
| Goodwill | 2.2M | 14.0K | 0 | 0 | 0 |
| Intangible Assets | 2.2M | 14.0K | - | - | - |
| Long-term Investments | - | - | - | 0 | 0 |
| Other Non-Current Assets | - | - | 1.0K | 63.3K | 63.3K |
| Total Non-Current Assets | 373.5M | 14.0K | 17.2M | 17.2M | 17.2M |
| Total Assets | 467.8M | 97.0K | 18.1M | 18.1M | 18.1M |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 7.7M | 0 | 58.0K | 58.3K | 58.3K |
| Short-term Debt | 817.0K | 0 | 0 | 0 | 0 |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 1.2M | 1.0K | - | - | - |
| Total Current Liabilities | 10.1M | 841.0K | 5.9M | 5.9M | 5.9M |
| Non-Current Liabilities | |||||
| Long-term Debt | 0 | 25.4M | 19.5M | 19.5M | 19.5M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.0K | -1.0K | - | - | - |
| Total Non-Current Liabilities | 1.0K | 25.4M | 19.5M | 19.5M | 19.5M |
| Total Liabilities | 10.1M | 26.2M | 25.4M | 25.4M | 25.4M |
| Equity | |||||
| Common Stock | 211.8M | 15.5M | 15.5M | 15.5M | 15.5M |
| Retained Earnings | - | -45.8M | -27.1M | -27.0M | -27.0M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 457.6M | -26.1M | -7.4M | -7.3M | -7.3M |
| Key Metrics | |||||
| Total Debt | 817.0K | 25.4M | 19.5M | 19.5M | 19.5M |
| Working Capital | 84.1M | -758.0K | -5.1M | -5.0M | -5.0M |
Balance Sheet Composition
Jyothi Infraventures Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 4.4M | -6.3M | -27.0K | -28.4K | -127.5K |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | 0 | 0 | 0 | 0 |
| Working Capital Changes | -61.0M | 452.0K | 25.0K | 25.0K | 125.0K |
| Operating Cash Flow | -56.5M | -5.9M | -2.0K | -3.4K | -2.5K |
| Investing Activities | |||||
| Capital Expenditures | -106.5M | - | 0 | - | 0 |
| Acquisitions | - | 0 | 0 | 0 | 0 |
| Investment Purchases | -510.9M | 0 | 0 | 0 | 0 |
| Investment Sales | - | 0 | 0 | 0 | 0 |
| Investing Cash Flow | -617.4M | 0 | 0 | 0 | 0 |
| Financing Activities | |||||
| Share Repurchases | - | 0 | 0 | 0 | 0 |
| Dividends Paid | - | - | - | - | - |
| Debt Issuance | 0 | 0 | 0 | 0 | 0 |
| Debt Repayment | -2.6M | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 683.0M | 5.9M | 0 | 0 | 0 |
| Free Cash Flow | -161.4M | -5.9M | -2.0K | -3.4K | -2.5K |
| Net Change in Cash | 9.1M | 22.0K | -2.0K | -3.4K | -2.5K |
Cash Flow Trend
Jyothi Infraventures Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
186.93
Price to Book
11.43
Price to Sales
278.85
PEG Ratio
-1.56
Profitability Ratios
Profit Margin
47.11%
Operating Margin
61.37%
Return on Equity
0.94%
Return on Assets
0.91%
Financial Health
Current Ratio
9.30
Debt to Equity
0.18
Beta
-1.68
Per Share Data
EPS (TTM)
₹1.32
Book Value per Share
₹21.58
Revenue per Share
₹1.17
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| JYOTHI | 5.2B | 186.93 | 11.43 | 0.94% | 47.11% | 0.18 |
| IRB Infrastructure | 267.5B | 34.61 | 1.33 | 32.69% | 11.57% | 102.31 |
| Cube Highways Trust | 199.1B | 982.33 | 1.87 | -0.31% | 70.78% | 1.68 |
| IRB InvIT Fund | 79.1B | 9.76 | 0.96 | 9.34% | 91.34% | 1.75 |
| Bf Utilities | 21.5B | 13.57 | 10.65 | 15.33% | 18.44% | 0.68 |
| Atlanta | 3.3B | 42.66 | 1.70 | 20.08% | -20.43% | 152.04 |
Financial data is updated regularly. All figures are in the company's reporting currency.


