| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.0 | 0.3 | 0.3 | 0.3 | ||
| — | 0.1 | 0.2 | 0.0 | 0.0 | ||
| — | −0.5 | −0.6 | −0.7 | −1.0 | ||
| — | −0.0 | −0.0 | −0.0 | −0.0 | ||
| — | −0.0 | 0.5 | −0.1 | 0.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.0 | 0.2 | ||
Changes in working capital | ||||||
| — | −0.2 | −0.0 | 0.0 | −0.1 | ||
| — | 0.0 | 0.1 | −0.1 | −0.1 | ||
| — | 0.0 | −0.0 | 0.0 | −0.0 | ||
| — | 1.3 | 1.3 | 4.9 | 5.0 | ||
| — | −0.0 | −1.1 | 0.0 | −0.1 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | −0.1 | 0.1 | 0.0 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| −0.9 | −1.0 | −0.9 | −1.0 | −0.9 | ||
| — | 0.6 | 0.6 | 4.4 | 4.3 | ||
| — | −0.3 | −0.2 | 3.4 | 3.4 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | −0.3 | −0.3 | 3.4 | 3.4 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.5 | 0.6 | 0.7 | 1.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 0.5 | 0.6 | 0.7 | 1.1 | ||
Cash from financing activities | ||||||
| — | 0.1 | 0.2 | 4.1 | 4.5 | ||
| — | 0.1 | 0.2 | 0.0 | 0.0 | ||
| — | −0.2 | −0.4 | −4.1 | −4.5 | ||
| — | 0.0 | −0.0 | −0.0 | 0.0 | ||
| — | 0.0 | −0.0 | −0.0 | 0.0 | ||
| — | — | — | 0.2 | 0.2 | ||
Reference items | ||||||
| −1.5 | −1.5 | −2.0 | −1.5 | −1.6 | ||
| −0.3 | −0.3 | −0.3 | 3.4 | 3.4 | ||
| — | −0.5 | −0.7 | — | — | ||
| −₹0.16 | −₹0.16 | −₹0.13 | ₹1.55 | ₹1.52 | ||
| — | 0.34× | 0.24× | −3.65× | −0.69× | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | 0.1 | 0.2 | — | — | ||
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 | 0.3 | 0.3 | 0.3 | 0.0 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.2 | 0.1 | — | |
| + Interest Income | -1.0 | -0.7 | -0.6 | -0.5 | — | |
| + Dividend Income | -0.0 | -0.0 | -0.0 | -0.0 | — | |
| + Fair Value (Gains) / Losses | 0.1 | -0.1 | 0.5 | -0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 0.2 | -0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Current | -0.1 | 0.0 | -0.0 | -0.2 | — | |
| + Other Financial Assets — Non-current | -0.1 | -0.1 | 0.1 | 0.0 | — | |
| + Other Current Assets | -0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Bank Balances | 5.0 | 4.9 | 1.3 | 1.3 | — | |
| + Other Financial Liabilities — Current | -0.1 | 0.0 | -1.1 | -0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Provisions — Current | 0.0 | 0.0 | 0.1 | -0.1 | — | |
| + Provisions — Non-current | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -0.9 | -1.0 | -0.9 | -1.0 | -0.9 | |
| + Total Adjustments (incl. Working Capital) | 4.3 | 4.4 | 0.6 | 0.6 | — | |
| Cash from Operations (pre-tax) | 3.4 | 3.4 | -0.2 | -0.3 | — | |
| + Income Taxes Paid | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | 3.4 | 3.4 | -0.3 | -0.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Intangible Assets | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 1.0 | 0.7 | 0.6 | 0.5 | — | |
| + Income Taxes (Paid) / Refund — Investing | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | 1.1 | 0.7 | 0.6 | 0.5 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | 4.5 | 4.1 | 0.2 | 0.1 | — | |
| + Interest Paid | 0.0 | 0.0 | 0.2 | 0.1 | — | |
| Cash from Financing Activities | -4.5 | -4.1 | -0.4 | -0.2 | — | |
| Net Changes in Cash (pre-FX) | 0.0 | -0.0 | -0.0 | 0.0 | — | |
| Net Changes in Cash | 0.0 | -0.0 | -0.0 | 0.0 | — | |
| Closing Cash | 0.2 | 0.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -1.6 | -1.5 | -2.0 | -1.5 | -1.5 | |
| Free Cash Flow (CFO − Capex) | 3.4 | 3.4 | -0.3 | -0.3 | -0.3 | |
| Free Cash Flow to Equity | — | — | -0.7 | -0.5 | — | |
| Free Cash Flow per Basic Share | 1.52 | 1.55 | -0.13 | -0.16 | -0.16 | |
| Cash Flow to Net Income | -0.69 | -3.65 | 0.24 | 0.34 | — | |
| Cash Paid for Taxes | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| Cash Paid for Interest | — | — | 0.2 | 0.1 | — | |