| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.6 | 0.6 | 0.7 | 0.9 | ||
Changes in working capital | ||||||
| — | 1.6 | −3.7 | 2.5 | −2.7 | ||
| — | −19.9 | 0.1 | 0.1 | −0.0 | ||
| — | −0.1 | 0.6 | 0.1 | −0.1 | ||
| — | −0.3 | 0.0 | −6.0 | 0.0 | ||
| — | 0.0 | −0.2 | 0.1 | 0.0 | ||
| — | 4.9 | −0.1 | −0.1 | 0.3 | ||
Cash from operating activities | ||||||
| 19.6 | 14.3 | 1.0 | 0.8 | 0.3 | ||
| — | −13.3 | −2.8 | −2.6 | −1.6 | ||
| — | 1.0 | −1.8 | −1.7 | −1.3 | ||
| — | 0.0 | 0.0 | 0.3 | 0.1 | ||
| — | 1.0 | −1.8 | −2.0 | −1.5 | ||
Cash from investing activities | ||||||
| — | 0.4 | 0.0 | 0.0 | 0.0 | ||
| — | 3.6 | 0.3 | 0.0 | 0.0 | ||
| — | −4.0 | −0.3 | 0.0 | −0.0 | ||
Cash from financing activities | ||||||
| — | 0.8 | 0.7 | 1.9 | 1.5 | ||
| — | 6.1 | 3.3 | 0.0 | 0.0 | ||
| — | 6.9 | 4.1 | 1.9 | 1.5 | ||
| — | 4.0 | 2.0 | −0.0 | 0.0 | ||
| — | 4.0 | 2.0 | −0.0 | 0.0 | ||
| — | — | — | 0.0 | 0.0 | ||
Reference items | ||||||
| 20.2 | 14.9 | 1.6 | 1.6 | 1.2 | ||
| 81.7% | 75.7% | 28.7% | 36.6% | 43.3% | ||
| 0.7 | 0.7 | −1.8 | −2.0 | −1.5 | ||
| ₹1.08 | ₹1.08 | −₹2.88 | −₹3.17 | −₹2.37 | ||
| 26.23× | — | — | — | — | ||
| — | 0.10× | −2.48× | −3.14× | −6.60× | ||
| — | 0.0 | 0.0 | 0.3 | 0.1 | ||
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 | 0.9 | 0.7 | 0.6 | 0.6 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -2.7 | 2.5 | -3.7 | 1.6 | — | |
| + Other Financial Assets — Current | -0.0 | 0.1 | 0.1 | -19.9 | — | |
| + Other Current Assets | -0.1 | 0.1 | 0.6 | -0.1 | — | |
| + Trade Payables — Current | 0.0 | -6.0 | 0.0 | -0.3 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.1 | -0.2 | 0.0 | — | |
| + Other Current Liabilities | 0.3 | -0.1 | -0.1 | 4.9 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 0.3 | 0.8 | 1.0 | 14.3 | 19.6 | |
| + Total Adjustments (incl. Working Capital) | -1.6 | -2.6 | -2.8 | -13.3 | — | |
| Cash from Operations (pre-tax) | -1.3 | -1.7 | -1.8 | 1.0 | — | |
| + Income Taxes Paid | 0.1 | 0.3 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | -1.5 | -2.0 | -1.8 | 1.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.4 | — | |
| + Income Taxes (Paid) / Refund — Investing | 0.0 | 0.0 | 0.3 | 3.6 | — | |
| Cash from Investing Activities | -0.0 | 0.0 | -0.3 | -4.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 1.5 | 1.9 | 0.7 | 0.8 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 3.3 | 6.1 | — | |
| Cash from Financing Activities | 1.5 | 1.9 | 4.1 | 6.9 | — | |
| Net Changes in Cash (pre-FX) | 0.0 | -0.0 | 2.0 | 4.0 | — | |
| Net Changes in Cash | 0.0 | -0.0 | 2.0 | 4.0 | — | |
| Closing Cash | 0.0 | 0.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 1.2 | 1.6 | 1.6 | 14.9 | 20.2 | |
| EBITDA Margin % | 43.25 | 36.57 | 28.74 | 75.74 | 81.74 | |
| Free Cash Flow (CFO − Capex) | -1.5 | -2.0 | -1.8 | 0.7 | 0.7 | |
| Free Cash Flow per Basic Share | -2.37 | -3.17 | -2.88 | 1.08 | 1.08 | |
| Price to Free Cash Flow | — | — | — | — | 26.23 | |
| Cash Flow to Net Income | -6.60 | -3.14 | -2.48 | 0.10 | — | |
| Cash Paid for Taxes | 0.1 | 0.3 | 0.0 | 0.0 | — | |