| 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 | |||||
|---|---|---|---|---|---|
| — | 0.1 | 0.1 | 0.1 | 0.1 | |
| — | 0.0 | 0.0 | 0.8 | 0.7 | |
| — | 0.6 | 0.7 | −0.7 | −0.7 | |
| — | 0.0 | 0.0 | −0.0 | −0.0 | |
| — | 0.0 | 0.0 | −0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | −0.3 | |
| — | 0.0 | 0.0 | −0.2 | −0.0 | |
Changes in working capital | |||||
| — | 0.0 | −0.0 | 0.0 | 0.1 | |
| — | 0.1 | −0.0 | 0.0 | −0.0 | |
| — | 0.1 | −0.0 | 0.0 | 0.1 | |
| — | 3.3 | 0.0 | 0.0 | 0.0 | |
| — | −0.1 | −0.3 | 0.3 | −0.5 | |
| — | −0.2 | 0.1 | 0.4 | −0.1 | |
| — | −0.2 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | −0.0 | |
Cash from operating activities | |||||
| −4.6 | −5.2 | −0.7 | −2.6 | −0.4 | |
| — | 3.7 | 0.5 | 0.7 | −0.7 | |
| — | −1.5 | −0.2 | −1.9 | −1.1 | |
| — | −0.6 | 0.0 | 0.0 | 0.0 | |
| — | 0.7 | 0.9 | 0.0 | 0.0 | |
| — | 0.7 | −0.2 | 0.0 | 0.0 | |
| — | −0.2 | −0.2 | −0.1 | −0.7 | |
| — | −1.9 | −1.1 | −1.8 | −0.5 | |
Cash from investing activities | |||||
| — | 0.0 | 0.0 | −0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.1 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.6 | 0.7 | 0.7 | 0.7 | |
| — | −0.1 | 1.6 | 0.0 | 0.0 | |
| — | 0.6 | 2.2 | 0.7 | 0.7 | |
Cash from financing activities | |||||
| — | 0.0 | 0.0 | 0.8 | 0.0 | |
| — | −0.9 | 0.6 | 0.0 | 0.8 | |
| — | 0.7 | 0.9 | 0.8 | 0.7 | |
| — | 0.2 | −1.5 | −0.1 | −1.5 | |
| — | −1.0 | −0.4 | −1.2 | −1.2 | |
| — | −1.0 | −0.4 | −1.2 | −1.2 | |
| — | — | — | 9.5 | 10.7 | |
Reference items | |||||
| −1.2 | −1.8 | −0.6 | −2.6 | −1.6 | |
| −170.8% | −417.5% | −24.0% | −543.3% | −79.5% | |
| −1.9 | −1.9 | −1.1 | −1.8 | −0.5 | |
| — | −1.6 | −2.6 | −1.9 | — | |
| −₹0.94 | −₹0.94 | −₹0.56 | −₹0.91 | −₹0.23 | |
| — | 0.36× | 1.56× | 0.70× | 1.22× | |
| — | −0.2 | −0.2 | −0.1 | −0.7 | |
| — | 0.7 | 0.9 | 0.8 | 0.7 | |
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 | 0.1 | 0.1 | 0.1 | 0.1 | — | |
| + Finance Costs | 0.7 | 0.8 | 0.0 | 0.0 | — | |
| + Interest Income | -0.7 | -0.7 | 0.7 | 0.6 | — | |
| + Dividend Income | -0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | -0.3 | 0.0 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | -0.0 | -0.2 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 0.1 | 0.0 | -0.0 | 0.0 | — | |
| + Other Financial Assets — Current | -0.0 | 0.0 | -0.0 | 0.1 | — | |
| + Other Current Assets | 0.1 | 0.0 | -0.0 | 0.1 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.0 | 3.3 | — | |
| + Trade Payables — Current | -0.5 | 0.3 | -0.3 | -0.1 | — | |
| + Other Current Liabilities | -0.1 | 0.4 | 0.1 | -0.2 | — | |
| + Provisions — Current | 0.0 | 0.0 | 0.0 | -0.2 | — | |
| + Provisions — Non-current | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -0.4 | -2.6 | -0.7 | -5.2 | -4.6 | |
| + Total Adjustments (incl. Working Capital) | -0.7 | 0.7 | 0.5 | 3.7 | — | |
| Cash from Operations (pre-tax) | -1.1 | -1.9 | -0.2 | -1.5 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | 0.0 | -0.6 | — | |
| + Interest Paid — Operating | 0.0 | 0.0 | 0.9 | 0.7 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | -0.2 | 0.7 | — | |
| + Income Taxes Paid | -0.7 | -0.1 | -0.2 | -0.2 | — | |
| Cash from Operating Activities | -0.5 | -1.8 | -1.1 | -1.9 | — | |
| 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 | — | |
| + Disp of Other Long-term Assets | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.7 | 0.7 | 0.7 | 0.6 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | 1.6 | -0.1 | — | |
| Cash from Investing Activities | 0.7 | 0.7 | 2.2 | 0.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.0 | 0.8 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 0.8 | 0.0 | 0.6 | -0.9 | — | |
| + Interest Paid | 0.7 | 0.8 | 0.9 | 0.7 | — | |
| Cash from Financing Activities | -1.5 | -0.1 | -1.5 | 0.2 | — | |
| Net Changes in Cash (pre-FX) | -1.2 | -1.2 | -0.4 | -1.0 | — | |
| Net Changes in Cash | -1.2 | -1.2 | -0.4 | -1.0 | — | |
| Closing Cash | 10.7 | 9.5 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -1.6 | -2.6 | -0.6 | -1.8 | -1.2 | |
| EBITDA Margin % | -79.49 | -543.31 | -23.97 | -417.48 | -170.79 | |
| Free Cash Flow (CFO − Capex) | -0.5 | -1.8 | -1.1 | -1.9 | -1.9 | |
| Free Cash Flow to Equity | — | -1.9 | -2.6 | -1.6 | — | |
| Free Cash Flow per Basic Share | -0.23 | -0.91 | -0.56 | -0.94 | -0.94 | |
| Cash Flow to Net Income | 1.22 | 0.70 | 1.56 | 0.36 | — | |
| Cash Paid for Taxes | -0.7 | -0.1 | -0.2 | -0.2 | — | |
| Cash Paid for Interest | 0.7 | 0.8 | 0.9 | 0.7 | — | |