Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹80Cr
Rev Gr TTM
Revenue Growth TTM
249.66%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GSLTD
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -55.2 | -87.8 | -100.0 | -91.4 | -83.9 | 110.6 | | 435.3 | 1,279.5 | 663.3 | 85.0 | 238.1 |
| 3 | 2 | 0 | 4 | 1 | 2 | 3 | 4 | 5 | 9 | 10 | 9 |
Operating Profit Operating ProfitCr |
| -40.1 | -127.3 | | -741.2 | -123.1 | -14.4 | 51.6 | -30.4 | 10.8 | 15.7 | 10.1 | 1.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -1 | -1 | -1 | -4 | 1 | -1 | 2 | -2 | 1 | 1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -3,800.0 | -476.2 | -106.1 | -468.0 | 71.8 | 4.5 | 174.1 | 66.9 | 46.1 | 119.0 | -99.6 | 74.0 |
| -241.7 | -366.7 | | -1,392.2 | -423.1 | -166.2 | 39.4 | -86.1 | -16.5 | 4.2 | 0.1 | -6.6 |
| -1.3 | -0.5 | -0.7 | -1.6 | -0.4 | -0.5 | 0.5 | -0.5 | -0.2 | 0.1 | 0.0 | -0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 14.9 | 5.8 | -2.7 | -2.9 | 77.3 | -4.5 | -55.9 | -26.7 | -51.1 | -80.4 | 617.4 | 135.3 |
| 42 | 45 | 60 | 52 | 91 | 81 | 32 | 22 | 16 | 8 | 12 | 32 |
Operating Profit Operating ProfitCr |
| -2.5 | -5.1 | -43.3 | -29.2 | -26.5 | -18.5 | -6.8 | -1.0 | -45.4 | -291.7 | 18.2 | 9.5 |
Other Income Other IncomeCr | 5 | 5 | 7 | 2 | 2 | 3 | 2 | 3 | 7 | 2 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 0 | 2 | 1 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 1 | 1 | 1 | 6 | 4 | 3 | 0 | 0 | 1 | 1 |
| 0 | -2 | -14 | -12 | -19 | -18 | -6 | 0 | 1 | -5 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -51.3 | -1,143.2 | -846.0 | 15.2 | -59.4 | 6.6 | 68.6 | 92.0 | 252.0 | -883.8 | 116.7 | -217.3 |
| 0.3 | -3.5 | -34.0 | -29.7 | -26.7 | -26.1 | -18.6 | -2.0 | 6.3 | -252.0 | 5.9 | -2.9 |
| 0.1 | -1.0 | -9.1 | -6.7 | -6.7 | -3.3 | -1.3 | 0.2 | -2.0 | -3.2 | -0.7 | -0.2 |
| Financial Year | 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 Equity CapitalCr | 16 | 16 | 16 | 25 | 39 | 42 | 45 | 45 | 45 | 45 | 47 | 50 |
| -15 | -17 | -31 | -36 | -31 | -45 | -44 | -44 | -52 | -66 | -70 | -69 |
Current Liabilities Current LiabilitiesCr | 13 | 22 | 38 | 26 | 19 | 27 | 29 | 23 | 25 | 24 | 31 | 19 |
Non Current Liabilities Non Current LiabilitiesCr | 20 | 8 | 9 | 0 | 0 | 19 | 6 | 5 | 1 | 2 | 7 | 20 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 3 | 2 | 18 | 13 | 23 | 18 | 11 | 12 | 7 | 3 | 9 | 10 |
Non Current Assets Non Current AssetsCr | 31 | 27 | 14 | 13 | 21 | 35 | 24 | 18 | 12 | 2 | 10 | 10 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | -2 | -14 | -32 | 18 | -4 | -1 | -8 | -11 | 1 |
Investing Cash Flow Investing Cash FlowCr | -5 | 2 | 2 | 30 | 37 | -21 | 9 | -2 | 1 | 1 | 3 |
Financing Cash Flow Financing Cash FlowCr | 5 | -3 | -2 | -17 | -2 | -1 | 0 | 0 | 7 | 10 | -3 |
|
Free Cash Flow Free Cash FlowCr | -6 | 0 | 0 | -14 | -40 | -3 | 5 | -3 | -7 | -10 | -1 |
| -197.4 | 25.0 | 13.5 | 113.8 | 165.5 | -100.4 | 64.6 | 266.4 | -1,115.6 | 198.5 | 157.4 |
CFO To EBITDA CFO To EBITDA% | 28.5 | 17.3 | 10.6 | 115.7 | 166.6 | -141.6 | 178.1 | 534.6 | 154.9 | 171.4 | 50.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 38 | 25 | 30 | 43 | 151 | 71 | 54 | 87 | 52 | 56 | 217 |
Price To Earnings Price To Earnings | 271.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 96.3 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.9 | 0.6 | 0.7 | 1.1 | 2.1 | 1.0 | 1.8 | 3.9 | 4.8 | 26.4 | 14.2 |
Price To Book Price To Book | 46.0 | -26.1 | -2.0 | -4.1 | 18.8 | -19.7 | 92.9 | 71.3 | -7.1 | -2.6 | -9.6 |
| -52.1 | -19.3 | -2.7 | -3.8 | -7.9 | -5.7 | -28.6 | -409.0 | -12.5 | -11.8 | 85.6 |
Profitability Ratios Profitability Ratios |
| 36.4 | 13.0 | 3.6 | 37.7 | 38.1 | 39.6 | 53.1 | 61.6 | 45.5 | 30.9 | 36.7 |
| -2.5 | -5.1 | -43.3 | -29.2 | -26.5 | -18.5 | -6.8 | -1.0 | -45.4 | -291.7 | 18.2 |
| 0.3 | -3.5 | -34.0 | -29.7 | -26.7 | -26.1 | -18.6 | -2.0 | 6.3 | -252.0 | 5.9 |
| 8.7 | 2.6 | -405.6 | 129.4 | -206.2 | 951.0 | -59.2 | -0.6 | 46.3 | 103.3 | -182.0 |
| 17.3 | 155.7 | 93.5 | 115.7 | -239.0 | 496.4 | -944.5 | -37.7 | -9.4 | 25.0 | -4.0 |
| 0.4 | -5.2 | -45.3 | -47.0 | -43.3 | -34.0 | -16.1 | -1.5 | 3.6 | -115.5 | 4.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Galaxy Cloud Kitchens Limited (**GCKL**) is currently executing a high-stakes strategic pivot, transitioning from a loss-making B2B cloud kitchen and commissary model to a consumer-facing retail supermarket chain. Operating under the brand **"Galaxy Supermarket,"** the company is repositioning itself to capture the burgeoning demand for organized retail in **Tier 2 and Tier 3 cities** across North India.
---
### **The Strategic Pivot: From Commissary to "Galaxy Supermarket"**
The company has undergone a total business transformation, exiting its legacy manufacturing operations to focus on a single active segment: **Dealing and Trading in Food, Beverages, and Grocery products.**
* **Legacy Exit:** GCKL has systematically phased out its manufacturing division to mitigate high operating costs. This included the closure of three major commissary units:
* **Bengaluru:** Closed **October 12, 2022** (Assets held for sale; transaction delayed by union legal disputes).
* **Mumbai (Andheri):** Closed **January 31, 2024**.
* **Gurugram:** Closed **September 30, 2024**, marking the final exit from the cloud kitchen segment.
* **New Core Focus:** The company now operates as a multi-format retailer focusing on **FMCG**, **fresh groceries**, and **household essentials**.
* **Corporate Identity:** Reflecting this shift, the management has proposed a formal name change to **Galaxy Supermarket Limited**.
---
### **Operational Model & Geographic Footprint**
GCKL utilizes a **Hub-and-Spoke model** designed for regional density and supply chain efficiency.
* **Current Assets:** As of early 2025, the company operates **12 Supermarket Stores** and **1 centralized Distribution Centre** located in **Karnal, Haryana**.
* **Regional Strategy:** The expansion strategy follows a "one state at a time" approach. Following a successful pilot in **Ladwa (April 2024)**, the company is concentrating its footprint in **Haryana** before expanding into adjacent North Indian states.
* **Inventory & Quality:** The model emphasizes **Inventory Optimisation** to minimize shrinkage and strict adherence to expiry norms for perishables. The company is also exploring the launch of **high-margin private labels** and **branded dry fruit distribution**.
| Feature | Legacy Operations (Discontinued) | Current Operations (Active) |
| :--- | :--- | :--- |
| **Business Model** | B2B Cloud Kitchens & Private Labeling | Retail Supermarket Operations |
| **Brand Name** | Various (B2B/Private Label) | **Galaxy Supermarket** |
| **Primary Products** | Bakery, desserts, meals, RTE items | FMCG, groceries, household essentials |
| **Infrastructure** | 3 Commissary Units (All Closed) | **12 Stores** & **1 Distribution Centre** |
| **Geographic Focus** | PAN India | North India (**Haryana**) |
---
### **Financial Performance & Capital Restructuring**
While the company remains loss-making, the pivot has led to a significant reduction in net losses and a surge in top-line revenue from the new retail vertical.
#### **Comparative Financial Overview**
| Metric (INR in thousands) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **1,52,316.16** | **87,619.48** | **N/A** |
| **EBITDA** | **36,817.95** | **(26,257.52)** | **N/A** |
| **Loss After Tax (PAT)** | **(32,906.66)** | **(1,42,301.98)** | **~(90,000.00)** |
| **Return on Net Worth** | **-6.92%** | **-66.42%** | **N/A** |
#### **Capital Allocation & Fundraising**
* **CCD Issuance:** In **August 2024**, the company raised **₹5.32 crore** through **4,840,000 0% Unsecured Compulsorily Convertible Debentures (CCDs)** at **₹11** each, issued to Promoter Groups (**FDRT Consultancy Services** and **Nu Business Ventures**).
* **Equity Expansion:** Equity Share Capital increased to **₹47.29 crore** following the conversion of **2,360,000 CCDs**.
* **Rights Issue Cancellation:** A proposed **₹50 crore** Rights Issue was **cancelled in May 2025** as the Board deemed market conditions unfavorable.
* **Authorised Capital:** Increased from **₹65 crore** to **₹100 crore** to facilitate future strategic funding.
---
### **Human Capital & Infrastructure Integration**
The shift to retail has necessitated a complete overhaul of the workforce and technological stack.
* **Workforce Ramp-up:** Permanent employees increased to **79** as of March 31, 2025 (up from **23**). The company heavily utilizes contractual staff for store management and logistics.
* **Omnichannel Integration:** GCKL is integrating physical stores with **digital platforms** and implementing advanced **POS systems** and **inventory automation**.
* **Sustainability:** Transitioning toward **eco-friendly packaging** and transparent labeling to align with modern consumer preferences.
---
### **Risk Factors & Material Uncertainties**
Investors should note that GCKL is in a "Going Concern" recovery phase with significant headwinds.
* **Net Worth Erosion:** The company’s entire net worth has been **eroded** due to accumulated legacy losses. Current liabilities exceed current assets.
* **Audit Qualifications:** Auditors have flagged non-compliance with **Ind AS 19** (gratuity/leave encashment provisions), **Ind AS 33** (EPS calculation errors), and **Ind AS 40** (classification of investment property).
* **Legal & Contingent Liabilities:**
* **₹2.9 Crore** provision for employee settlements at the closed Bengaluru unit.
* **₹50 Lakh** NCLT litigation involving **NuFuture Digital (India) Ltd**.
* **₹100 Lakh** arbitration settlement paid in FY25 regarding an old entertainment business dispute.
* **Regulatory Lapses:** The company faced **BSE fines** due to delays in appointing a **Chief Financial Officer** (vacant April 2023 – October 2024) and a **Company Secretary**.
* **Market Competition:** Intense pressure from e-commerce, quick-commerce delivery, and established organized retail players.
---
### **Growth Outlook**
The company’s future hinges on its ability to scale the **Galaxy Supermarket** brand. Management remains committed to identifying demand-supply gaps in semi-urban regions and leveraging a centralized distribution model to achieve economies of scale that were unattainable in the cloud kitchen segment. While the Rights Issue was cancelled, the company continues to explore **alternative strategic funding** to fuel its retail rollout.