| 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. | |||||
|---|---|---|---|---|---|---|
| — | 6.8 | 4.6 | 4.3 | 4.3 | ||
| — | 0.4 | 1.1 | 1.3 | 1.7 | ||
| — | −0.1 | −0.2 | 0.0 | 0.0 | ||
| — | −1.6 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.2 | 0.0 | ||
Changes in working capital | ||||||
| — | 3.9 | −18.6 | −6.7 | 15.8 | ||
| — | 2.6 | −2.7 | 6.9 | −11.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.4 | −0.2 | −1.2 | −0.2 | ||
| — | −1.9 | −1.5 | 3.4 | 8.1 | ||
| — | 5.9 | −6.1 | −6.4 | 1.2 | ||
| — | 0.0 | 0.0 | −0.7 | 0.0 | ||
| — | 0.0 | 0.0 | −1.1 | −5.3 | ||
| — | 0.0 | 0.1 | 0.0 | 0.0 | ||
| — | −0.0 | −0.0 | −0.0 | 0.1 | ||
| — | 0.1 | 0.1 | 0.1 | 0.1 | ||
Cash from operating activities | ||||||
| −3.2 | −8.1 | −5.9 | 5.0 | −4.2 | ||
| — | 15.8 | −23.3 | 0.0 | 14.7 | ||
| — | 7.7 | −29.1 | 5.0 | 10.5 | ||
| — | 0.0 | 0.0 | −0.1 | −0.1 | ||
| — | 0.0 | 0.0 | 0.2 | 0.6 | ||
| — | 7.7 | −29.1 | 4.8 | 9.8 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 4.6 | 0.2 | ||
| — | −13.0 | −2.5 | 0.0 | 0.0 | ||
| — | 5.2 | 0.1 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.0 | −0.0 | ||
| — | 0.1 | 0.2 | 0.1 | 0.0 | ||
| — | 0.0 | 0.4 | 0.0 | −0.1 | ||
| — | −7.7 | −2.7 | −4.5 | −0.2 | ||
Cash from financing activities | ||||||
| — | 0.0 | 48.7 | 0.0 | 0.0 | ||
| — | −0.9 | −13.0 | 1.3 | −8.0 | ||
| — | 0.0 | 0.0 | 0.2 | 0.0 | ||
| — | −0.4 | −1.1 | −1.3 | −1.7 | ||
| — | −1.3 | 34.6 | −0.3 | −9.7 | ||
| — | −1.3 | 2.8 | −0.0 | −0.0 | ||
| — | −1.3 | 2.8 | −0.0 | −0.0 | ||
| — | — | — | 0.0 | 0.0 | ||
Reference items | ||||||
| 0.3 | −4.7 | −2.4 | 7.7 | −0.6 | ||
| 0.2% | −4.0% | −2.1% | 4.4% | −0.4% | ||
| 7.7 | 7.7 | −29.1 | 0.2 | 9.6 | ||
| ₹0.10 | ₹0.10 | −₹0.37 | ₹0.00 | ₹0.12 | ||
| 4.31× | — | — | — | — | ||
| — | −1.04× | 6.55× | 1.38× | −3.56× | ||
| — | 0.0 | 0.0 | 0.2 | 0.6 | ||
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 | 4.3 | 4.3 | 4.6 | 6.8 | — | |
| + Finance Costs | 1.7 | 1.3 | 1.1 | 0.4 | — | |
| + Interest Income | 0.0 | 0.0 | -0.2 | -0.1 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 0.0 | 0.0 | -1.6 | — | |
| + Other Non-cash Items | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 15.8 | -6.7 | -18.6 | 3.9 | — | |
| + Trade Receivables — Current | -11.1 | 6.9 | -2.7 | 2.6 | — | |
| + Other Financial Assets — Current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Non-current | -0.2 | -1.2 | -0.2 | -0.4 | — | |
| + Other Current Assets | 8.1 | 3.4 | -1.5 | -1.9 | — | |
| + Trade Payables — Current | 1.2 | -6.4 | -6.1 | 5.9 | — | |
| + Other Financial Liabilities — Current | 0.0 | -0.7 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | -5.3 | -1.1 | 0.0 | 0.0 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | 0.1 | 0.0 | — | |
| + Provisions — Current | 0.1 | -0.0 | -0.0 | -0.0 | — | |
| + Provisions — Non-current | 0.1 | 0.1 | 0.1 | 0.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -4.2 | 5.0 | -5.9 | -8.1 | -3.2 | |
| + Total Adjustments (incl. Working Capital) | 14.7 | 0.0 | -23.3 | 15.8 | — | |
| Cash from Operations (pre-tax) | 10.5 | 5.0 | -29.1 | 7.7 | — | |
| + Interest Received — Operating | -0.1 | -0.1 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.6 | 0.2 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | 9.8 | 4.8 | -29.1 | 7.7 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.2 | 4.6 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | -2.5 | -13.0 | — | |
| + Disp of Investment Property | 0.0 | 0.0 | 0.1 | 5.2 | — | |
| + Disp of Other Long-term Assets | -0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.0 | 0.1 | 0.2 | 0.1 | — | |
| + Income Taxes (Paid) / Refund — Investing | -0.1 | 0.0 | 0.4 | 0.0 | — | |
| Cash from Investing Activities | -0.2 | -4.5 | -2.7 | -7.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 0.0 | 48.7 | 0.0 | — | |
| + Proceeds from Borrowings | -8.0 | 1.3 | -13.0 | -0.9 | — | |
| + Dividends Paid | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | -1.7 | -1.3 | -1.1 | -0.4 | — | |
| Cash from Financing Activities | -9.7 | -0.3 | 34.6 | -1.3 | — | |
| Net Changes in Cash (pre-FX) | -0.0 | -0.0 | 2.8 | -1.3 | — | |
| Net Changes in Cash | -0.0 | -0.0 | 2.8 | -1.3 | — | |
| Closing Cash | 0.0 | 0.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -0.6 | 7.7 | -2.4 | -4.7 | 0.3 | |
| EBITDA Margin % | -0.44 | 4.42 | -2.08 | -3.97 | 0.19 | |
| Free Cash Flow (CFO − Capex) | 9.6 | 0.2 | -29.1 | 7.7 | 7.7 | |
| Free Cash Flow per Basic Share | 0.12 | 0.00 | -0.37 | 0.10 | 0.10 | |
| Price to Free Cash Flow | — | — | — | — | 4.31 | |
| Cash Flow to Net Income | -3.56 | 1.38 | 6.55 | -1.04 | — | |
| Cash Paid for Taxes | 0.6 | 0.2 | 0.0 | 0.0 | — | |