| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.3 | 0.4 | 0.4 | 0.4 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.2 | −0.1 | ||
Changes in working capital | ||||||
| — | −0.7 | −0.8 | −1.3 | 0.1 | ||
| — | 10.7 | −5.3 | −12.5 | −13.3 | ||
| — | −0.3 | −0.1 | 0.1 | 0.1 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | −13.9 | 3.4 | 14.9 | 12.1 | ||
| — | 0.0 | −0.1 | 0.0 | 0.2 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | 0.5 | −0.1 | −0.0 | −0.1 | ||
Cash from operating activities | ||||||
| 0.8 | 3.4 | 0.7 | 0.9 | 0.8 | ||
| — | −3.4 | −2.5 | 1.7 | −0.7 | ||
| — | 0.1 | −1.7 | 2.5 | 0.1 | ||
| — | 0.0 | 0.0 | 0.1 | −0.0 | ||
| — | 0.7 | 0.2 | 0.2 | 0.2 | ||
| — | −0.6 | −1.9 | 2.4 | −0.1 | ||
Cash from investing activities | ||||||
| — | 0.2 | 0.1 | 0.0 | 0.0 | ||
| — | 1.3 | 0.0 | 0.0 | 0.0 | ||
| — | 1.1 | −0.1 | −0.0 | −0.0 | ||
Cash from financing activities | ||||||
| — | 2.5 | 0.0 | 0.0 | 0.1 | ||
| — | 0.0 | 0.0 | 0.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 2.5 | −0.0 | −0.1 | 0.0 | ||
| — | 3.1 | −2.0 | 2.2 | −0.1 | ||
| — | 3.1 | −2.0 | 2.2 | −0.1 | ||
| — | — | — | 2.3 | 0.0 | ||
Reference items | ||||||
| 0.8 | 0.6 | 0.8 | 0.8 | 1.2 | ||
| 2.3% | 2.3% | 2.5% | 2.0% | 3.9% | ||
| −0.8 | −0.8 | −2.0 | 2.4 | −0.1 | ||
| — | 1.7 | −2.0 | 2.2 | — | ||
| −₹0.49 | −₹0.49 | −₹1.24 | ₹1.46 | −₹0.08 | ||
| — | −0.22× | −3.45× | 3.37× | −0.20× | ||
| — | 0.7 | 0.2 | 0.2 | 0.2 | ||
| — | 0.0 | 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 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 0.4 | 0.4 | 0.4 | 0.3 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | -0.1 | 0.2 | 0.0 | -0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.1 | -1.3 | -0.8 | -0.7 | — | |
| + Trade Receivables — Current | -13.3 | -12.5 | -5.3 | 10.7 | — | |
| + Other Current Assets | 0.1 | 0.1 | -0.1 | -0.3 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Trade Payables — Current | 12.1 | 14.9 | 3.4 | -13.9 | — | |
| + Other Financial Liabilities — Current | 0.2 | 0.0 | -0.1 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | -0.1 | -0.0 | -0.1 | 0.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 0.8 | 0.9 | 0.7 | 3.4 | 0.8 | |
| + Total Adjustments (incl. Working Capital) | -0.7 | 1.7 | -2.5 | -3.4 | — | |
| Cash from Operations (pre-tax) | 0.1 | 2.5 | -1.7 | 0.1 | — | |
| + Other Inflows / (Outflows) — Operating | -0.0 | 0.1 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.2 | 0.2 | 0.2 | 0.7 | — | |
| Cash from Operating Activities | -0.1 | 2.4 | -1.9 | -0.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.1 | 0.2 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 1.3 | — | |
| Cash from Investing Activities | -0.0 | -0.0 | -0.1 | 1.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.1 | 0.0 | 0.0 | 2.5 | — | |
| + Repayment of Borrowings | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| + Interest Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 0.0 | -0.1 | -0.0 | 2.5 | — | |
| Net Changes in Cash (pre-FX) | -0.1 | 2.2 | -2.0 | 3.1 | — | |
| Net Changes in Cash | -0.1 | 2.2 | -2.0 | 3.1 | — | |
| Closing Cash | 0.0 | 2.3 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 1.2 | 0.8 | 0.8 | 0.6 | 0.8 | |
| EBITDA Margin % | 3.89 | 2.04 | 2.54 | 2.29 | 2.29 | |
| Free Cash Flow (CFO − Capex) | -0.1 | 2.4 | -2.0 | -0.8 | -0.8 | |
| Free Cash Flow to Equity | — | 2.2 | -2.0 | 1.7 | — | |
| Free Cash Flow per Basic Share | -0.08 | 1.46 | -1.24 | -0.49 | -0.49 | |
| Cash Flow to Net Income | -0.20 | 3.37 | -3.45 | -0.22 | — | |
| Cash Paid for Taxes | 0.2 | 0.2 | 0.2 | 0.7 | — | |
| Cash Paid for Interest | 0.0 | 0.0 | 0.0 | 0.0 | — | |