Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹53Cr
Rev Gr TTM
Revenue Growth TTM
-2.59%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

FMNL
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% | 7.7 | -3.0 | 9.6 | 6.1 | -8.4 | 9.7 | 8.4 | 11.3 | 4.8 | -0.5 | -7.0 | -6.7 |
| 15 | 14 | 33 | 12 | 17 | 12 | 14 | 15 | 21 | 12 | 15 | 13 |
Operating Profit Operating ProfitCr |
| 41.2 | 39.7 | -35.8 | 47.8 | 25.4 | 50.6 | 48.0 | 42.5 | 13.4 | 49.3 | 37.2 | 48.2 |
Other Income Other IncomeCr | -15 | 11 | 2 | 1 | 2 | 78 | 1 | 3 | -17 | 2 | 6 | 3 |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 5 | 5 | 4 |
Depreciation DepreciationCr | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 8 | 8 | 8 |
| -13 | 12 | -15 | 5 | 1 | 83 | 7 | 7 | -20 | 1 | 2 | 2 |
| 9 | 3 | 1 | 1 | 7 | 1 | 1 | 1 | 10 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -85.4 | 58.7 | -623.4 | -3.6 | 74.4 | 818.8 | 138.8 | 43.6 | -419.7 | -98.2 | -60.3 | -70.1 |
| -88.7 | 40.0 | -64.9 | 18.0 | -24.8 | 334.7 | 23.2 | 23.3 | -123.1 | 6.0 | 9.9 | 7.4 |
| -3.8 | 1.6 | -2.6 | 0.8 | -0.8 | 14.3 | 1.1 | 1.1 | -5.1 | 0.3 | 0.4 | 0.3 |
| 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 |
|---|
|
| -2.4 | -43.2 | -2.4 | -3.2 | 55.8 | -3.4 | -45.6 | 23.6 | 8.4 | 0.7 | 8.6 | -3.7 |
| 126 | 59 | 72 | 63 | 90 | 73 | 53 | 64 | 42 | 76 | 62 | 61 |
Operating Profit Operating ProfitCr |
| 19.5 | 33.3 | 16.8 | 25.4 | 31.7 | 42.8 | 22.6 | 24.8 | 54.0 | 18.6 | 39.0 | 37.1 |
Other Income Other IncomeCr | 9 | 96 | 34 | 19 | 18 | 68 | 7 | 3 | -10 | 16 | 65 | -6 |
Interest Expense Interest ExpenseCr | 75 | 56 | 44 | 25 | 20 | 30 | 22 | 21 | 20 | 16 | 12 | 16 |
Depreciation DepreciationCr | 42 | 32 | 27 | 26 | 26 | 52 | 39 | 19 | 18 | 14 | 14 | 28 |
| -76 | 37 | -22 | -10 | 13 | 39 | -39 | -15 | 1 | 4 | 78 | -15 |
| 1 | -66 | 1 | 4 | 3 | 9 | -8 | 13 | 11 | 12 | 13 | 9 |
|
| -6.9 | 233.5 | -122.1 | 36.4 | 168.3 | 202.0 | -202.3 | 8.9 | 66.7 | 12.2 | 887.6 | -137.3 |
| -49.5 | 116.2 | -26.3 | -17.3 | 7.6 | 23.7 | -44.6 | -32.9 | -10.1 | -8.8 | 64.0 | -24.8 |
| -14.0 | 18.5 | -4.8 | -2.6 | 1.8 | 5.2 | -5.4 | -4.9 | -1.6 | -1.1 | 11.4 | -4.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 56 | 56 | 56 | 56 | 56 | 58 | 58 | 58 | 58 | 58 | 61 | 61 |
| 102 | 144 | 137 | 123 | 123 | 113 | 53 | -16 | -25 | -35 | 31 | 44 |
Current Liabilities Current LiabilitiesCr | 498 | 441 | 559 | 390 | 431 | 382 | 353 | 260 | 266 | 201 | 98 | 101 |
Non Current Liabilities Non Current LiabilitiesCr | 673 | 239 | 134 | 137 | 27 | 210 | 179 | 265 | 225 | 105 | 153 | 137 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 336 | 200 | 355 | 246 | 249 | 247 | 221 | 183 | 159 | 71 | 83 | 89 |
Non Current Assets Non Current AssetsCr | 1,013 | 685 | 536 | 479 | 394 | 520 | 424 | 386 | 367 | 257 | 267 | 252 |
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 | 357 | -5 | -6 | 101 | 25 | -81 | -30 | -35 | 82 | -18 | 3 |
Investing Cash Flow Investing Cash FlowCr | -281 | 47 | 80 | 44 | 65 | 108 | 67 | 1 | -29 | 6 | -4 |
Financing Cash Flow Financing Cash FlowCr | -84 | -43 | -69 | -116 | -87 | -38 | -37 | 38 | -38 | -10 | -7 |
|
Free Cash Flow Free Cash FlowCr | 308 | -71 | 15 | 120 | 15 | -15 | -8 | -33 | 76 | -21 | 25 |
| -459.8 | -4.6 | 27.4 | -695.1 | 250.3 | -270.4 | 96.6 | 125.7 | -872.6 | 222.7 | 4.7 |
CFO To EBITDA CFO To EBITDA% | 1,164.5 | -16.0 | -43.0 | 473.2 | 60.0 | -150.2 | -190.4 | -166.5 | 163.3 | -105.6 | 7.8 |
| 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 | 64 | 137 | 414 | 623 | 241 | 54 | 69 | 47 | 23 | 34 | 92 |
Price To Earnings Price To Earnings | 0.0 | 1.3 | 0.0 | 0.0 | 24.3 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 |
Price To Sales Price To Sales | 0.4 | 1.5 | 4.8 | 7.4 | 1.8 | 0.4 | 1.0 | 0.6 | 0.3 | 0.4 | 0.9 |
Price To Book Price To Book | 0.4 | 0.7 | 2.1 | 3.5 | 1.3 | 0.3 | 0.6 | 1.1 | 0.7 | 1.5 | 1.0 |
| 23.9 | 15.3 | 46.1 | 37.5 | 8.4 | 4.9 | 15.9 | 14.5 | 5.1 | 9.0 | 6.7 |
Profitability Ratios Profitability Ratios |
| 103.6 | 100.0 | 100.0 | 100.0 | 100.0 | 99.0 | 100.0 | 100.0 | 96.6 | 99.5 | 98.5 |
| 19.5 | 33.3 | 16.8 | 25.4 | 31.7 | 42.8 | 22.6 | 24.8 | 54.0 | 18.6 | 39.0 |
| -49.5 | 116.2 | -26.3 | -17.3 | 7.6 | 23.7 | -44.6 | -32.9 | -10.1 | -8.8 | 64.0 |
| -0.2 | 17.9 | 4.7 | 3.8 | 11.3 | 17.8 | -5.3 | 1.8 | 7.7 | 12.9 | 33.4 |
| -49.2 | 51.8 | -11.8 | -8.2 | 5.6 | 17.7 | -27.8 | -67.0 | -28.5 | -36.7 | 70.2 |
| -5.8 | 11.7 | -2.6 | -2.0 | 1.6 | 3.9 | -4.8 | -4.9 | -1.8 | -2.5 | 18.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Future Market Networks Limited (**FMNL**) is a specialized Indian infrastructure and asset management firm focused on the development and operation of modern wholesale trade, retail, and logistics infrastructure. The company primarily builds capacity and manages shopping mall ecosystems on a long-term basis, transitioning traditional retail spaces into multi-purpose lifestyle and entertainment centers to remain competitive against the rise of e-commerce.
---
### **Core Business Operations & Revenue Model**
FMNL operates under a single reportable business segment: **"Property and Related Services"** (as per **Ind AS 108**). Its operational footprint is concentrated in key urban hubs, managing shopping mall infrastructure in **Siliguri**, **Kolkata**, and **Ujjain**.
* **Primary Revenue Streams:** Income is derived from **leasing immovable properties** (under **Ind AS 116**) and the sale of comprehensive mall management services.
* **Strategic Pivot:** The company is actively repositioning its assets to counter e-commerce challenges by integrating entertainment and lifestyle services into its retail mix.
* **Corporate Status:** FMNL is a subsidiary of **Future Corporate Resources Private Limited (FCRPL)**, which holds a **61.57%** stake (as of March 31, 2025). Notably, the parent entity **FCRPL** is currently undergoing the **Corporate Insolvency Resolution Process (CIRP)**.
---
### **Strategic Restructuring & Asset Monetization**
The company is currently executing a multi-pronged strategy to deleverage its balance sheet, optimize its portfolio, and pivot toward new growth opportunities.
* **Metawear Limited Merger:** A **Scheme of Amalgamation** to merge **Metawear Limited** into **FMNL** is underway. The company received **No Objection** from Stock Exchanges and filed the application with the **NCLT, Mumbai Bench** on **January 17, 2026**.
* **Diamond Plaza Monetization:** In **November 2025**, shareholders approved the surrender of leasehold rights for **Diamond Plaza Mall (Kolkata)** for compensation of at least **INR 60 Crores**. Proceeds are primarily earmarked to repay secured loans from **Axis Finance Limited**.
* **Portfolio Rationalization:**
* Sold **100%** stake in **Future Trade Markets Private Limited** in **July 2023** for **INR 65.80 Lakhs** (realizing a loss of **INR 20.58 Crore**).
* Terminated a legacy **Composite Scheme of Arrangement** involving **Future Enterprises Limited (FEL)** and **Reliance Retail** in **April 2022** after failing to secure creditor approval.
---
### **Financial Performance & Exceptional Adjustments**
FMNL’s recent financial results reflect a transition period where profitability is driven by debt-related asset disposals rather than organic operational growth.
| Metric (Consolidated) | FY 2024-25 (INR Crore) | FY 2023-24 (INR Crore) |
| :--- | :---: | :---: |
| **Total Revenue** | **107.68** | **107.98** |
| **Profit Before Tax** | **78.01** | **3.92** |
| **Net Profit (incl. OCI)** | **64.72** | **(6.63)** |
| **Net Worth** | **100.20** | **34.87** |
**Key Financial Adjustments (FY25):**
* **Debt-for-Asset Gains:** A total gain of **INR 81.12 Crore** was recognized after lenders seized properties to satisfy guarantees for related parties:
* **R-Mall, Mulund (Mumbai):** Taken over by **Hero Fincorp**; gain of **INR 46.71 Crore**.
* **10 Acre Mall (Ahmedabad):** Taken over by **Yes Bank**; gain of **INR 34.41 Crore**.
* **Write-offs & Impairments:**
* **INR 19.00 Crore** in capital advances written off due to failed property acquisitions.
* **INR 5.49 Crore** impairment on **Aashirwad Malls Private Limited**, revaluing the entity to just **INR 21.66 Lakhs**.
* **INR 5.05 Crore** advanced to **Omaxe Garv Buildtech** was derecognized.
---
### **Capital Structure & Funding Mechanisms**
FMNL has utilized preferential allotments and convertible instruments to strengthen its capital base and fund operations.
| Instrument | Quantity | Price (INR) | Total Value | Status |
| :--- | :--- | :--- | :--- | :--- |
| **Equity Shares** | **31,00,000** | **11.21** | **INR 3.47 Cr** | Allotted Dec 2024 |
| **Convertible Warrants** | **2,94,00,000** | **11.21** | **INR 32.96 Cr** | Allotted Dec 2024 |
| **Metawear OCDs** | **50,00,000** | **10.00** | **INR 5.00 Cr** | Subscribed Dec 2024 |
* **Warrant Conversion:** In **March 2026**, **30,00,000 warrants** held by **Surplus Finvest Private Limited** (Promoter Group) were converted into equity. **65,00,000 warrants** remain pending for conversion.
* **Authorized Capital:** Stands at **INR 90.35 Crore**, with paid-up equity capital increasing to **INR 60.64 Crore** as of March 31, 2025.
---
### **Subsidiary & Joint Venture Ecosystem**
The company manages its diverse portfolio through several specialized entities:
| Entity Name | Relationship | Status/Notes |
| :--- | :--- | :--- |
| **Suhani Mall Management** | Material Subsidiary | Property in Visakhapatnam is currently under litigation with **RBL Bank**. |
| **Aashirwad Malls Pvt Ltd** | Wholly Owned | Significant impairment loss recognized in FY25. |
| **Jeremia Real Estate** | Subsidiary | Handles approved related party transactions. |
| **Riddhi Siddhi Mall Mgmt** | Joint Venture | Active operational JV. |
| **Sun City Properties** | Subsidiary | Active subsidiary. |
---
### **Risk Factors & Contingent Liabilities**
FMNL faces substantial financial exposure due to its historical role as a guarantor for promoter group debt.
**1. Debt Recovery & Litigation:**
* **JC Flower ARC (Yes Bank):** Demand of **INR 184.49 Crore** regarding **10 Acre Mall**. A Securitization Application is pending before **DRT-I, Ahmedabad**.
* **RBL Bank:** Demand of **INR 129.62 Crore** against **Suhani Mall**. While **DRT Delhi** dismissed the bank's initial recovery application, an appeal is listed for **February 2026**.
* **Mahaveer Constructions:** An arbitration award of **INR 12.91 Crore** (with execution claims reaching **INR 20.41 Crore**) is currently under appeal in the High Court.
**2. Operational Disruptions:**
* **Orchid City Centre (OCC) Mall, Mumbai:** Closed since a major fire in **October 2020**. FMNL has a pending claim of **INR 18.31 Crore** for investments in the premises, currently treated as a **Force Majeure** event.
* **Future Retail Limited (FRL):** FMNL has filed a **Form-C** claim for **INR 16.51 Crore** in unpaid lease rentals from the now-liquidating FRL.
**3. Financial & Market Risks:**
* **Credit Risk:** Provisions for doubtful debts reached **INR 89.13 Crore** as of March 31, 2025.
* **Market Sensitivity:** A **5%** fluctuation in the **BSE Sensex** impacts the company’s portfolio value by approximately **INR 14.09 Crore**.
* **Promoter Contagion:** The **NPA** status of promoter **FCRPL** and its ongoing **CIRP** continue to create liquidity and collateral risks for FMNL.
---
### **Governance & Human Capital**
To lead the turnaround, FMNL has restructured its leadership and incentive programs:
* **Leadership:** **Mr. Anil Biyani** was appointed **Whole-time Director** for a **3-year** term starting **April 1, 2025**.
* **Employee Stock Options:** The **FMNL - ESOS 2025** was launched, authorizing up to **50,00,000 stock options** to retain talent during the restructuring phase. As of late 2025, **2,10,000** options from the **2016 scheme** remained unexercised.