| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Adjustments to reconcile profit — non-cash items | |||||
|---|---|---|---|---|---|
| — | 1.3 | 1.3 | 1.4 | 1.4 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
Changes in working capital | |||||
| — | 0.4 | 0.4 | 0.4 | 0.0 | |
| — | −5.7 | 0.0 | −0.0 | 0.0 | |
| — | 0.1 | 0.0 | 0.1 | 0.0 | |
| — | −0.1 | −0.1 | 0.0 | 0.0 | |
| — | 0.0 | 0.1 | 0.0 | 0.0 | |
| — | 0.2 | −0.1 | 0.1 | −0.2 | |
| — | −0.0 | 0.0 | 0.0 | 0.0 | |
| — | −0.2 | 1.9 | 0.9 | −0.4 | |
| — | 0.0 | 0.0 | −0.2 | 0.2 | |
Cash from operating activities | |||||
| −3.1 | −3.2 | −3.9 | −2.8 | −3.1 | |
| — | −4.0 | 3.5 | 2.7 | 1.1 | |
| — | −7.2 | −0.4 | −0.1 | −2.1 | |
| — | 0.0 | −0.0 | 0.0 | 0.0 | |
| — | −7.2 | −0.4 | −0.1 | −2.1 | |
Cash from investing activities | |||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.3 | 0.0 | 0.0 | 0.0 | |
| — | −0.3 | −0.0 | −0.0 | −0.0 | |
Cash from financing activities | |||||
| — | 22.0 | 0.0 | 0.0 | 18.0 | |
| — | 1.6 | 0.0 | 0.0 | 0.0 | |
| — | 0.2 | 0.5 | 0.0 | −16.1 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 23.8 | 0.5 | 0.0 | 1.9 | |
| — | 16.3 | 0.0 | −0.0 | −0.2 | |
| — | 16.3 | 0.0 | −0.0 | −0.2 | |
| — | — | — | 0.0 | 0.0 | |
Reference items | |||||
| −1.7 | −1.9 | −2.6 | −1.4 | −1.8 | |
| −7.2 | −7.2 | −0.4 | −0.1 | −2.1 | |
| — | −7.1 | 0.0 | −0.0 | — | |
| −₹3.40 | −₹3.40 | −₹0.21 | −₹0.04 | −₹0.99 | |
| — | 2.43× | 0.12× | 0.03× | 0.70× | |
| — | 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 | 1.4 | 1.4 | 1.3 | 1.3 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 0.0 | 0.4 | 0.4 | 0.4 | — | |
| + Other Financial Assets — Current | 0.0 | -0.0 | 0.0 | -5.7 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.1 | 0.0 | 0.1 | — | |
| + Other Current Assets | 0.0 | 0.0 | -0.1 | -0.1 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.1 | 0.0 | — | |
| + Trade Payables — Current | -0.2 | 0.1 | -0.1 | 0.2 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Current Liabilities | -0.4 | 0.9 | 1.9 | -0.2 | — | |
| + Provisions — Non-current | 0.2 | -0.2 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -3.1 | -2.8 | -3.9 | -3.2 | -3.1 | |
| + Total Adjustments (incl. Working Capital) | 1.1 | 2.7 | 3.5 | -4.0 | — | |
| Cash from Operations (pre-tax) | -2.1 | -0.1 | -0.4 | -7.2 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| Cash from Operating Activities | -2.1 | -0.1 | -0.4 | -7.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 0.0 | 0.0 | 0.3 | — | |
| Cash from Investing Activities | -0.0 | -0.0 | -0.0 | -0.3 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 18.0 | 0.0 | 0.0 | 22.0 | — | |
| + Proceeds from Other Equity Instruments | 0.0 | 0.0 | 0.0 | 1.6 | — | |
| + Proceeds from Borrowings | -16.1 | 0.0 | 0.5 | 0.2 | — | |
| + Interest Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 1.9 | 0.0 | 0.5 | 23.8 | — | |
| Net Changes in Cash (pre-FX) | -0.2 | -0.0 | 0.0 | 16.3 | — | |
| Net Changes in Cash | -0.2 | -0.0 | 0.0 | 16.3 | — | |
| Closing Cash | 0.0 | 0.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -1.8 | -1.4 | -2.6 | -1.9 | -1.7 | |
| Free Cash Flow (CFO − Capex) | -2.1 | -0.1 | -0.4 | -7.2 | -7.2 | |
| Free Cash Flow to Equity | — | -0.0 | 0.0 | -7.1 | — | |
| Free Cash Flow per Basic Share | -0.99 | -0.04 | -0.21 | -3.40 | -3.40 | |
| Cash Flow to Net Income | 0.70 | 0.03 | 0.12 | 2.43 | — | |
| Cash Paid for Interest | 0.0 | 0.0 | 0.0 | 0.0 | — | |