| Tap a line for its trend | 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. | ||||
|---|---|---|---|---|---|
| 1.8 | 1.6 | 1.6 | 1.6 | ||
| 0.6 | 0.6 | 0.6 | 0.9 | ||
| −0.0 | −0.0 | −1.6 | −2.9 | ||
| −0.0 | −0.0 | −0.0 | −0.0 | ||
Changes in working capital | |||||
| −2.5 | −1.0 | −0.2 | 0.9 | ||
Cash from operating activities | |||||
| 6.3 | 9.4 | 3.5 | 1.4 | ||
| 2.2 | 12.6 | — | — | ||
| 2.1 | 2.1 | — | — | ||
| 0.2 | 10.4 | 3.3 | −2.3 | ||
Cash from investing activities | |||||
| 6.2 | 1.2 | 1.6 | 0.5 | ||
| 0.0 | 0.0 | 0.0 | 0.0 | ||
| 0.0 | 0.0 | 1.6 | 2.9 | ||
| −0.1 | −9.0 | −5.5 | −42.5 | ||
Cash from financing activities | |||||
| 0.1 | 0.0 | 0.0 | 0.0 | ||
| −1.3 | −0.0 | −0.0 | 47.3 | ||
| −1.3 | 1.5 | −2.2 | 2.5 | ||
| 0.6 | 1.9 | 0.4 | 2.6 | ||
Reference items | |||||
| 8.1 | 10.9 | 3.6 | −0.2 | ||
| 9.6% | 22.4% | 11.6% | −0.5% | ||
| −6.1 | 9.2 | 1.7 | −2.8 | ||
| — | — | 1.7 | — | ||
| −₹38.71 | ₹58.53 | ₹10.74 | −₹18.01 | ||
| 0.03× | 1.52× | 1.37× | −3.21× | ||
| 2.1 | 2.1 | — | — | ||
| 0.1 | 0.0 | 0.0 | 0.0 | ||
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 | |
|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||||
| + Depreciation & Amortisation | 1.6 | 1.6 | 1.6 | 1.8 | |
| + Finance Costs | 0.9 | 0.6 | 0.6 | 0.6 | |
| + Interest Income | -2.9 | -1.6 | -0.0 | -0.0 | |
| + Dividend Income | -0.0 | -0.0 | -0.0 | -0.0 | |
| Changes in Working Capital | |||||
| + Inventories | 0.9 | -0.2 | -1.0 | -2.5 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | 1.4 | 3.5 | 9.4 | 6.3 | |
| Cash from Operations (pre-tax) | — | — | 12.6 | 2.2 | |
| + Income Taxes Paid | — | — | 2.1 | 2.1 | |
| Cash from Operating Activities | -2.3 | 3.3 | 10.4 | 0.2 | |
| Cash from Investing Activities | |||||
| + Acq of Fixed Assets (Capex) | 0.5 | 1.6 | 1.2 | 6.2 | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Interest Received — Investing | 2.9 | 1.6 | 0.0 | 0.0 | |
| Cash from Investing Activities | -42.5 | -5.5 | -9.0 | -0.1 | |
| Cash from Financing Activities | |||||
| + Interest Paid | 0.0 | 0.0 | 0.0 | 0.1 | |
| Cash from Financing Activities | 47.3 | -0.0 | -0.0 | -1.3 | |
| Net Changes in Cash | 2.5 | -2.2 | 1.5 | -1.3 | |
| Closing Cash | 2.6 | 0.4 | 1.9 | 0.6 | |
| Reference Items | |||||
| EBITDA | -0.2 | 3.6 | 10.9 | 8.1 | |
| EBITDA Margin % | -0.50 | 11.61 | 22.37 | 9.59 | |
| Free Cash Flow (CFO − Capex) | -2.8 | 1.7 | 9.2 | -6.1 | |
| Free Cash Flow to Equity | — | 1.7 | — | — | |
| Free Cash Flow per Basic Share | -18.01 | 10.74 | 58.53 | -38.71 | |
| Cash Flow to Net Income | -3.21 | 1.37 | 1.52 | 0.03 | |
| Cash Paid for Taxes | — | — | 2.1 | 2.1 | |
| Cash Paid for Interest | 0.0 | 0.0 | 0.0 | 0.1 | |