| Tap a line for its trend | Last 12Mto Jun 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. | |||||
|---|---|---|---|---|---|---|
| — | 2.8 | 2.5 | 2.2 | 1.5 | ||
| — | 3.6 | 3.7 | 2.5 | 1.5 | ||
| — | −0.3 | −0.3 | −0.5 | −0.7 | ||
| — | 0.0 | 0.5 | 0.1 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | −0.0 | ||
| — | 0.4 | 0.3 | 0.0 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.1 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −0.3 | 2.4 | 0.5 | −0.3 | ||
| — | −1.4 | −4.8 | −0.0 | 8.7 | ||
| — | −6.5 | 2.4 | −10.2 | −2.5 | ||
| — | 0.3 | −0.3 | −0.6 | −2.1 | ||
| — | 0.0 | 0.0 | 6.7 | −1.7 | ||
| — | 0.0 | 0.0 | 0.0 | 2.2 | ||
| — | 2.5 | 1.5 | 0.8 | −0.5 | ||
| — | 0.0 | −0.0 | −0.1 | 1.5 | ||
| — | −1.5 | 2.5 | 2.4 | −0.8 | ||
| — | 0.7 | 0.5 | 0.4 | 0.1 | ||
Cash from operating activities | ||||||
| −0.2 | −0.3 | −9.2 | −0.5 | 3.6 | ||
| — | 0.4 | 11.0 | 4.1 | 6.8 | ||
| — | 0.2 | 1.9 | 3.6 | 10.4 | ||
| — | 0.0 | 0.0 | 0.8 | 0.0 | ||
| — | −0.9 | 1.0 | 0.0 | 0.8 | ||
| — | 1.1 | 0.9 | 2.8 | 9.6 | ||
Cash from investing activities | ||||||
| — | 6.0 | 4.5 | 10.0 | 6.4 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.3 | −0.3 | 0.5 | 0.7 | ||
| — | 3.6 | −1.2 | 0.0 | −0.0 | ||
| — | −2.2 | −6.0 | −9.4 | −5.7 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 10.0 | 0.0 | 0.0 | 0.0 | ||
| — | 5.1 | 9.5 | 3.8 | 1.2 | ||
| — | 0.0 | 0.0 | −6.0 | 2.5 | ||
| — | 0.5 | 0.7 | 0.0 | 0.7 | ||
| — | 3.6 | 3.7 | 2.3 | 1.3 | ||
| — | 0.0 | 0.0 | 0.7 | 0.0 | ||
| — | 11.1 | 5.1 | 6.8 | −3.3 | ||
| — | 10.0 | −0.1 | 0.1 | 0.5 | ||
| — | 10.0 | −0.1 | 0.1 | 0.5 | ||
| — | — | — | 0.3 | 0.8 | ||
Reference items | ||||||
| 6.6 | 5.2 | −2.9 | 3.6 | 5.9 | ||
| 11.8% | 9.1% | −5.3% | 7.3% | 14.0% | ||
| −4.9 | −4.9 | −3.6 | −7.2 | 3.2 | ||
| — | −3.5 | 2.2 | 0.3 | — | ||
| −₹4.53 | −₹4.53 | −₹3.31 | −₹6.58 | ₹2.89 | ||
| — | 2.68× | −0.10× | −4.15× | 3.77× | ||
| — | −0.9 | 1.0 | 0.0 | 0.8 | ||
| — | 3.6 | 3.7 | 2.3 | 1.3 | ||
From the company's filings with NSE and BSE (Ind-AS), consolidated. 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 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 1.5 | 2.2 | 2.5 | 2.8 | — | |
| + Finance Costs | 1.5 | 2.5 | 3.7 | 3.6 | — | |
| + Interest Income | -0.7 | -0.5 | -0.3 | -0.3 | — | |
| + Share-based Payments | 0.0 | 0.1 | 0.5 | 0.0 | — | |
| + Undistributed Profits of Associates | -0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 0.3 | 0.4 | — | |
| + 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 | -0.3 | 0.5 | 2.4 | -0.3 | — | |
| + Trade Receivables — Current | 8.7 | -0.0 | -4.8 | -1.4 | — | |
| + Other Financial Assets — Current | -2.5 | -10.2 | 2.4 | -6.5 | — | |
| + Other Current Assets | -2.1 | -0.6 | -0.3 | 0.3 | — | |
| + Other Non-current Assets | -1.7 | 6.7 | 0.0 | 0.0 | — | |
| + Other Bank Balances | 2.2 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | -0.5 | 0.8 | 1.5 | 2.5 | — | |
| + Other Financial Liabilities — Current | 1.5 | -0.1 | -0.0 | 0.0 | — | |
| + Other Current Liabilities | -0.8 | 2.4 | 2.5 | -1.5 | — | |
| + Provisions — Current | 0.1 | 0.4 | 0.5 | 0.7 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 3.6 | -0.5 | -9.2 | -0.3 | -0.2 | |
| + Total Adjustments (incl. Working Capital) | 6.8 | 4.1 | 11.0 | 0.4 | — | |
| Cash from Operations (pre-tax) | 10.4 | 3.6 | 1.9 | 0.2 | — | |
| + Interest Paid — Operating | 0.0 | 0.8 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.8 | 0.0 | 1.0 | -0.9 | — | |
| Cash from Operating Activities | 9.6 | 2.8 | 0.9 | 1.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 6.4 | 10.0 | 4.5 | 6.0 | — | |
| + Disp of Investment Property | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.7 | 0.5 | -0.3 | 0.3 | — | |
| + Other Inflows / (Outflows) — Investing | -0.0 | 0.0 | -1.2 | 3.6 | — | |
| Cash from Investing Activities | -5.7 | -9.4 | -6.0 | -2.2 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| + Proceeds from Exercise of Stock Options | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 0.0 | 10.0 | — | |
| + Proceeds from Borrowings | 1.2 | 3.8 | 9.5 | 5.1 | — | |
| + Repayment of Borrowings | 2.5 | -6.0 | 0.0 | 0.0 | — | |
| + Payment of Lease Liabilities | 0.7 | 0.0 | 0.7 | 0.5 | — | |
| + Interest Paid | 1.3 | 2.3 | 3.7 | 3.6 | — | |
| + Dividends Paid | 0.0 | 0.7 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -3.3 | 6.8 | 5.1 | 11.1 | — | |
| Net Changes in Cash (pre-FX) | 0.5 | 0.1 | -0.1 | 10.0 | — | |
| Net Changes in Cash | 0.5 | 0.1 | -0.1 | 10.0 | — | |
| Closing Cash | 0.8 | 0.3 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 5.9 | 3.6 | -2.9 | 5.2 | 6.6 | |
| EBITDA Margin % | 14.04 | 7.25 | -5.30 | 9.10 | 11.75 | |
| Free Cash Flow (CFO − Capex) | 3.2 | -7.2 | -3.6 | -4.9 | -4.9 | |
| Free Cash Flow to Equity | — | 0.3 | 2.2 | -3.5 | — | |
| Free Cash Flow per Basic Share | 2.89 | -6.58 | -3.31 | -4.53 | -4.53 | |
| Cash Flow to Net Income | 3.77 | -4.15 | -0.10 | 2.68 | — | |
| Cash Paid for Taxes | 0.8 | 0.0 | 1.0 | -0.9 | — | |
| Cash Paid for Interest | 1.3 | 2.3 | 3.7 | 3.6 | — | |