| Tap a line for its trend | Last 12Mto Sep 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 |
|---|
Adjustments to reconcile profit — non-cash items | ||||
|---|---|---|---|---|
| — | 1.0 | 0.5 | 0.5 | |
| — | 0.0 | 0.0 | −0.0 | |
| — | −3.1 | 0.6 | 1.4 | |
| — | −0.0 | 0.0 | 0.0 | |
| — | −0.0 | 0.0 | 0.0 | |
Changes in working capital | ||||
| — | −199 | −177 | −50.9 | |
| — | −7.7 | −15.5 | −0.2 | |
| — | 0.0 | −0.0 | −0.2 | |
| — | −2.8 | −2.2 | 0.0 | |
| — | 5.3 | −19.7 | −17.8 | |
| — | −0.0 | 0.1 | −0.0 | |
| — | 0.0 | 0.0 | −0.1 | |
| — | 0.0 | 0.0 | 0.1 | |
| — | −6.0 | 2.5 | −0.1 | |
| — | 1.7 | 0.9 | 0.0 | |
| — | 0.0 | 0.0 | 4.3 | |
| — | 5.5 | 2.4 | 0.3 | |
Cash from operating activities | ||||
| 56.5 | 54.0 | 42.9 | 23.8 | |
| — | −205 | −207 | −62.8 | |
| — | −151 | −165 | −39.0 | |
| — | −4.0 | −3.5 | 0.0 | |
| — | 11.4 | 9.0 | 6.5 | |
| — | −167 | −177 | −45.5 | |
Cash from investing activities | ||||
| — | 7.6 | 0.0 | 0.2 | |
| — | 0.3 | 0.0 | 0.0 | |
| — | 0.1 | 0.0 | 1.1 | |
| — | 0.0 | 1.2 | 0.0 | |
| — | 0.0 | 2.1 | 0.0 | |
| — | 0.0 | 0.0 | −1.2 | |
| — | 0.0 | 0.0 | 0.0 | |
| — | 4.0 | 3.5 | 0.0 | |
| — | −18.6 | −35.5 | −0.0 | |
| — | −22.4 | −35.4 | 2.0 | |
Cash from financing activities | ||||
| — | 0.0 | 117 | 0.0 | |
| — | 171 | 0.0 | 0.0 | |
| — | 0.0 | 96.7 | 0.0 | |
| — | −44.9 | 0.0 | −44.8 | |
| — | −0.7 | 8.9 | −0.0 | |
| — | 216 | 222 | 44.8 | |
| — | 26.6 | 10.0 | 1.3 | |
| — | 26.6 | 10.0 | 1.3 | |
| — | — | — | 8.7 | |
Reference items | ||||
| — | −175 | −177 | −45.7 | |
| — | −₹4.09 | −₹4.15 | −₹1.07 | |
| — | −3.94× | −5.33× | −2.46× | |
| — | 11.4 | 9.0 | 6.5 | |
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 | 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 | 0.5 | 0.5 | 1.0 | — | |
| + Interest Income | -0.0 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | 1.4 | 0.6 | -3.1 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | -0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | -0.0 | — | |
| Changes in Working Capital | |||||
| + Trade Receivables — Current | -50.9 | -177.1 | -199.0 | — | |
| + Other Financial Assets — Current | -0.2 | -15.5 | -7.7 | — | |
| + Other Financial Assets — Non-current | -0.2 | -0.0 | 0.0 | — | |
| + Other Non-current Assets | 0.0 | -2.2 | -2.8 | — | |
| + Other Bank Balances | -17.8 | -19.7 | 5.3 | — | |
| + Trade Payables — Current | -0.0 | 0.1 | -0.0 | — | |
| + Other Financial Liabilities — Current | -0.1 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | 0.1 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | -0.1 | 2.5 | -6.0 | — | |
| + Other Non-current Liabilities | 0.0 | 0.9 | 1.7 | — | |
| + Provisions — Current | 4.3 | 0.0 | 0.0 | — | |
| + Provisions — Non-current | 0.3 | 2.4 | 5.5 | — | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | 23.8 | 42.9 | 54.0 | 56.5 | |
| + Total Adjustments (incl. Working Capital) | -62.8 | -207.5 | -205.1 | — | |
| Cash from Operations (pre-tax) | -39.0 | -164.6 | -151.1 | — | |
| + Interest Received — Operating | 0.0 | -3.5 | -4.0 | — | |
| + Income Taxes Paid | 6.5 | 9.0 | 11.4 | — | |
| Cash from Operating Activities | -45.5 | -177.1 | -166.6 | — | |
| Cash from Investing Activities | |||||
| + Acq of Fixed Assets (Capex) | 0.2 | 0.0 | 7.6 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 0.3 | — | |
| + Disp of Fixed Assets | 1.1 | 0.0 | 0.1 | — | |
| + Acq of Intangibles under Development | 0.0 | 1.2 | 0.0 | — | |
| + Acq of Investment Property | 0.0 | 2.1 | 0.0 | — | |
| + Acq of Other Long-term Assets | -1.2 | 0.0 | 0.0 | — | |
| + Disp of Other Long-term Assets | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.0 | 3.5 | 4.0 | — | |
| + Other Inflows / (Outflows) — Investing | -0.0 | -35.5 | -18.6 | — | |
| Cash from Investing Activities | 2.0 | -35.4 | -22.4 | — | |
| Cash from Financing Activities | |||||
| + Proceeds from Issue of Shares | 0.0 | 116.8 | 0.0 | — | |
| + Proceeds from Debentures / Notes / Bonds | 0.0 | 0.0 | 171.4 | — | |
| + Proceeds from Borrowings | 0.0 | 96.7 | 0.0 | — | |
| + Repayment of Borrowings | -44.8 | 0.0 | -44.9 | — | |
| + Other Inflows / (Outflows) — Financing | -0.0 | 8.9 | -0.7 | — | |
| Cash from Financing Activities | 44.8 | 222.4 | 215.6 | — | |
| Net Changes in Cash (pre-FX) | 1.3 | 10.0 | 26.6 | — | |
| Net Changes in Cash | 1.3 | 10.0 | 26.6 | — | |
| Closing Cash | 8.7 | — | — | — | |
| Reference Items | |||||
| Free Cash Flow (CFO − Capex) | -45.7 | -177.1 | -174.5 | — | |
| Free Cash Flow per Basic Share | -1.07 | -4.15 | -4.09 | — | |
| Cash Flow to Net Income | -2.46 | -5.33 | -3.94 | — | |
| Cash Paid for Taxes | 6.5 | 9.0 | 11.4 | — | |