| 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. | |||||
|---|---|---|---|---|---|---|
| — | 2.3 | 2.0 | 2.4 | 0.2 | ||
| — | 0.0 | 1.1 | 1.2 | 0.0 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.8 | ||
| — | 1.4 | 0.0 | 0.3 | 2.0 | ||
| — | 0.9 | 0.0 | 0.1 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −24.1 | 9.6 | −15.5 | −5.8 | ||
| — | −0.1 | 0.0 | 0.0 | 0.3 | ||
| — | −5.3 | 28.1 | 3.8 | −0.0 | ||
| — | 0.0 | 0.5 | 0.0 | 9.7 | ||
| — | 9.1 | 2.6 | 1.7 | −0.9 | ||
| — | 1.6 | −162 | 156 | 3.3 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 2.6 | −21.8 | −0.0 | ||
| — | 0.1 | −0.1 | 0.0 | −0.1 | ||
Cash from operating activities | ||||||
| −48.1 | −49.7 | −1.0 | 8.7 | 15.9 | ||
| — | −14.2 | −116 | 128 | 9.5 | ||
| — | −63.9 | −117 | 137 | 25.4 | ||
| — | 0.7 | 0.3 | 1.3 | 1.0 | ||
| — | −64.6 | −117 | 136 | 24.4 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.5 | 27.2 | 0.1 | ||
| — | 0.0 | 0.0 | 266 | 10.2 | ||
| — | 42.3 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 142 | 0.0 | ||
| — | 0.2 | 0.0 | 0.1 | 0.1 | ||
| — | 0.4 | −2.3 | 1.1 | 0.7 | ||
| — | 43.0 | −2.7 | −150 | −9.5 | ||
Cash from financing activities | ||||||
| — | 0.0 | 163 | 26.1 | 0.0 | ||
| — | −22.0 | 44.0 | 0.0 | 24.8 | ||
| — | 1.1 | 1.1 | 1.3 | 0.9 | ||
| — | 1.1 | 1.1 | −5.7 | 11.3 | ||
| — | 22.0 | 119 | 19.1 | −14.4 | ||
| — | 0.5 | −0.8 | 4.4 | 0.5 | ||
| — | 0.5 | −0.8 | 4.4 | 0.5 | ||
| — | — | — | 7.9 | 3.5 | ||
Reference items | ||||||
| 5.4 | 3.9 | 1.3 | 4.0 | 15.0 | ||
| 6.2% | 4.5% | 1.1% | 2.4% | 13.2% | ||
| −64.6 | −64.6 | −117 | 108 | 24.3 | ||
| — | −85.0 | 44.4 | 108 | — | ||
| −₹24.69 | −₹24.69 | −₹44.88 | ₹41.44 | ₹9.30 | ||
| — | 1.28× | 85.39× | 18.23× | 1.64× | ||
| — | 0.7 | 0.3 | 1.3 | 1.0 | ||
| — | 1.1 | 1.1 | 1.3 | 0.9 | ||
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 | 0.2 | 2.4 | 2.0 | 2.3 | — | |
| + Finance Costs | 0.0 | 1.2 | 1.1 | 0.0 | — | |
| + Fair Value (Gains) / Losses | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Share-based Payments | 0.8 | 0.0 | 0.0 | 0.0 | — | |
| + Unrealised FX (Gain) / Loss | 2.0 | 0.3 | 0.0 | 1.4 | — | |
| + Other Non-cash Items | 0.0 | 0.1 | 0.0 | 0.9 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -5.8 | -15.5 | 9.6 | -24.1 | — | |
| + Other Financial Assets — Current | 0.3 | 0.0 | 0.0 | -0.1 | — | |
| + Other Current Assets | -0.0 | 3.8 | 28.1 | -5.3 | — | |
| + Other Non-current Assets | 9.7 | 0.0 | 0.5 | 0.0 | — | |
| + Trade Payables — Current | -0.9 | 1.7 | 2.6 | 9.1 | — | |
| + Other Financial Liabilities — Current | 3.3 | 155.9 | -161.9 | 1.6 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | -0.0 | -21.8 | 2.6 | 0.0 | — | |
| + Provisions — Current | -0.1 | 0.0 | -0.1 | 0.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 15.9 | 8.7 | -1.0 | -49.7 | -48.1 | |
| + Total Adjustments (incl. Working Capital) | 9.5 | 128.2 | -115.6 | -14.2 | — | |
| Cash from Operations (pre-tax) | 25.4 | 136.9 | -116.6 | -63.9 | — | |
| + Income Taxes Paid | 1.0 | 1.3 | 0.3 | 0.7 | — | |
| Cash from Operating Activities | 24.4 | 135.6 | -116.9 | -64.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.1 | 27.2 | 0.5 | 0.0 | — | |
| + Acq of Goodwill | 10.2 | 265.9 | 0.0 | 0.0 | — | |
| + Disp of Goodwill | 0.0 | 0.0 | 0.0 | 42.3 | — | |
| + Sale of Investments (Equity / Debt) | 0.0 | 141.5 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.1 | 0.1 | 0.0 | 0.2 | — | |
| + Other Inflows / (Outflows) — Investing | 0.7 | 1.1 | -2.3 | 0.4 | — | |
| Cash from Investing Activities | -9.5 | -150.3 | -2.7 | 43.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.0 | 26.1 | 162.9 | 0.0 | — | |
| + Repayment of Borrowings | 24.8 | 0.0 | 44.0 | -22.0 | — | |
| + Interest Paid | 0.9 | 1.3 | 1.1 | 1.1 | — | |
| + Other Inflows / (Outflows) — Financing | 11.3 | -5.7 | 1.1 | 1.1 | — | |
| Cash from Financing Activities | -14.4 | 19.1 | 118.9 | 22.0 | — | |
| Net Changes in Cash (pre-FX) | 0.5 | 4.4 | -0.8 | 0.5 | — | |
| Net Changes in Cash | 0.5 | 4.4 | -0.8 | 0.5 | — | |
| Closing Cash | 3.5 | 7.9 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 15.0 | 4.0 | 1.3 | 3.9 | 5.4 | |
| EBITDA Margin % | 13.15 | 2.35 | 1.05 | 4.48 | 6.20 | |
| Free Cash Flow (CFO − Capex) | 24.3 | 108.4 | -117.4 | -64.6 | -64.6 | |
| Free Cash Flow to Equity | — | 108.4 | 44.4 | -85.0 | — | |
| Free Cash Flow per Basic Share | 9.30 | 41.44 | -44.88 | -24.69 | -24.69 | |
| Cash Flow to Net Income | 1.64 | 18.23 | 85.39 | 1.28 | — | |
| Cash Paid for Taxes | 1.0 | 1.3 | 0.3 | 0.7 | — | |
| Cash Paid for Interest | 0.9 | 1.3 | 1.1 | 1.1 | — | |