| Tap a line for its trend | Last 12Mto Sep 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22 and earlierAlpha Plus |
|---|
Adjustments to reconcile profit — non-cash items | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |||||
|---|---|---|---|---|---|---|
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.3 | ||
| — | 0.0 | 0.5 | 0.2 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.1 | −0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 0.0 | −0.0 | −0.0 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.1 | 0.0 | 0.0 | ||
| — | 0.9 | 0.0 | −10.4 | 0.0 | ||
| — | 0.0 | 0.0 | −9.5 | −0.8 | ||
| — | −0.2 | 0.0 | 0.0 | −0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.2 | ||
| — | 0.0 | −0.0 | −0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.1 | ||
| — | −0.1 | −0.0 | 0.0 | 0.1 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.3 | 0.0 | ||
Cash from operating activities | ||||||
| −1.2 | −0.9 | −1.1 | 9.7 | −0.3 | ||
| — | 0.8 | 0.4 | −20.1 | −1.2 | ||
| — | −0.1 | −0.7 | −10.4 | −1.5 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 0.0 | 0.0 | −0.3 | 0.0 | ||
| — | 0.1 | 0.0 | 0.0 | −0.1 | ||
| — | 0.0 | −0.0 | −0.0 | −0.1 | ||
| — | −0.1 | −0.6 | −10.7 | −1.6 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 0.0 | 0.0 | −0.5 | 0.3 | ||
| — | 0.2 | −0.0 | −0.2 | 0.0 | ||
| — | 0.0 | 0.0 | −0.6 | 3.8 | ||
| — | 0.7 | 0.0 | 26.9 | 0.8 | ||
| — | 0.0 | 0.0 | 0.3 | 0.0 | ||
| — | −0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 19.5 | 0.0 | ||
| — | 0.0 | 0.0 | 1.3 | 0.0 | ||
| — | 0.0 | 1.3 | 0.0 | 0.0 | ||
| — | 0.0 | 1.5 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.3 | 0.3 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.9 | 0.0 | 10.4 | 0.0 | ||
| — | −0.1 | 0.2 | 19.4 | −3.1 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 8.5 | −4.9 | ||
| — | 0.0 | 0.0 | −8.5 | 4.9 | ||
| — | −0.1 | −0.4 | 0.3 | 0.3 | ||
| — | −0.1 | −0.4 | 0.3 | 0.3 | ||
| — | — | — | 0.6 | 0.3 | ||
Reference items | ||||||
| −1.1 | −1.1 | −1.1 | −1.0 | −0.7 | ||
| −289.9% | −378.2% | −583.5% | −632.8% | −306.3% | ||
| −0.1 | −0.1 | −0.6 | −11.2 | −1.8 | ||
| −₹0.12 | −₹0.12 | −₹1.08 | −₹18.80 | −₹3.10 | ||
| — | 0.08× | 0.57× | −1.09× | 4.00× | ||
| — | 0.0 | −0.0 | −0.0 | −0.1 | ||
From the company's filings with NSE and BSE (Ind-AS), standalone. For information only, not investment advice.
In ₹ Crore except Per Share 12 Months Ending | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Interest Income | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Dividend Income | -0.3 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.2 | 0.5 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | -0.0 | 0.1 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.0 | -0.0 | -0.0 | 0.0 | — | |
| + Trade Receivables — Current | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Financial Assets — Current | 0.0 | 0.0 | -0.1 | 0.0 | — | |
| + Other Financial Assets — Non-current | 0.0 | -10.4 | 0.0 | 0.9 | — | |
| + Other Current Assets | -0.8 | -9.5 | 0.0 | 0.0 | — | |
| + Other Non-current Assets | -0.0 | 0.0 | 0.0 | -0.2 | — | |
| + Trade Payables — Current | -0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Non-current | 0.0 | -0.0 | -0.0 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | -0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 0.1 | 0.0 | -0.0 | -0.1 | — | |
| + Other Non-current Liabilities | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | 0.0 | -0.3 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -0.3 | 9.7 | -1.1 | -0.9 | -1.2 | |
| + Total Adjustments (incl. Working Capital) | -1.2 | -20.1 | 0.4 | 0.8 | — | |
| Cash from Operations (pre-tax) | -1.5 | -10.4 | -0.7 | -0.1 | — | |
| + Interest Received — Operating | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Operating | 0.0 | -0.3 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Operating | -0.1 | 0.0 | 0.0 | 0.1 | — | |
| + Income Taxes Paid | -0.1 | -0.0 | -0.0 | 0.0 | — | |
| Cash from Operating Activities | -1.6 | -10.7 | -0.6 | -0.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Intangible Assets | 0.3 | -0.5 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | -0.2 | -0.0 | 0.2 | — | |
| + Acq of Investment Property | 3.8 | -0.6 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 0.8 | 26.9 | 0.0 | 0.7 | — | |
| + Acq of Biological Assets | 0.0 | 0.3 | 0.0 | 0.0 | — | |
| + Disp of Biological Assets | 0.0 | 0.0 | 0.0 | -0.1 | — | |
| + Acq of Other Long-term Assets | 0.0 | 19.5 | 0.0 | 0.0 | — | |
| + Disp of Other Long-term Assets | 0.0 | 1.3 | 0.0 | 0.0 | — | |
| + Loans & Advances Made | 0.0 | 0.0 | 1.3 | 0.0 | — | |
| + Loans & Advances Repaid | 0.0 | 0.0 | 1.5 | 0.0 | — | |
| + Dividends Received — Investing | 0.3 | -0.3 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 10.4 | 0.0 | -0.9 | — | |
| Cash from Investing Activities | -3.1 | 19.4 | 0.2 | -0.1 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | -4.9 | 8.5 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 4.9 | -8.5 | 0.0 | 0.0 | — | |
| Net Changes in Cash (pre-FX) | 0.3 | 0.3 | -0.4 | -0.1 | — | |
| Net Changes in Cash | 0.3 | 0.3 | -0.4 | -0.1 | — | |
| Closing Cash | 0.3 | 0.6 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -0.7 | -1.0 | -1.1 | -1.1 | -1.1 | |
| EBITDA Margin % | -306.30 | -632.80 | -583.46 | -378.21 | -289.91 | |
| Free Cash Flow (CFO − Capex) | -1.8 | -11.2 | -0.6 | -0.1 | -0.1 | |
| Free Cash Flow per Basic Share | -3.10 | -18.80 | -1.08 | -0.12 | -0.12 | |
| Cash Flow to Net Income | 4.00 | -1.09 | 0.57 | 0.08 | — | |
| Cash Paid for Taxes | -0.1 | -0.0 | -0.0 | 0.0 | — | |