| 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 | |||||
|---|---|---|---|---|---|
| — | 1.6 | 0.2 | 0.3 | 0.3 | |
| — | 0.8 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | −2.9 | 0.0 | 0.0 | |
| — | 0.0 | 1.6 | −0.2 | −3.8 | |
Changes in working capital | |||||
| — | 0.2 | −0.0 | −0.2 | 0.0 | |
| — | 110 | 5.5 | −4.7 | 5.9 | |
| — | 0.0 | 4.9 | −0.2 | 0.0 | |
| — | −0.0 | −1.6 | −0.5 | 0.0 | |
| — | −8.4 | −0.5 | 0.2 | 0.0 | |
| — | −1.5 | 0.8 | −1.1 | 0.2 | |
| — | 0.0 | −1.2 | 0.0 | −2.3 | |
| — | 0.0 | 0.4 | 0.1 | −0.8 | |
| — | −26.9 | 37.4 | 2.2 | −3.0 | |
| — | 0.0 | 0.2 | 0.0 | 0.0 | |
| — | 0.1 | 0.0 | 0.6 | −0.2 | |
| — | −0.2 | 0.0 | 0.0 | 0.0 | |
| — | −0.0 | 4.1 | 0.8 | 0.1 | |
| — | 0.0 | 4.1 | 0.0 | 0.0 | |
| — | 0.0 | −0.0 | 0.0 | −0.0 | |
Cash from operating activities | |||||
| −90.2 | −91.3 | −2.6 | 2.9 | 4.5 | |
| — | 75.4 | 53.0 | −2.8 | −3.6 | |
| — | −15.9 | 50.4 | 0.0 | 0.9 | |
| — | 0.0 | 0.0 | 0.0 | −0.2 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | −15.9 | 50.4 | 0.0 | 0.7 | |
Cash from investing activities | |||||
| — | 5.1 | 0.0 | 0.1 | 0.0 | |
| — | 0.2 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | −0.0 | 0.0 | 0.0 | |
| — | 15.4 | 0.0 | 0.0 | 0.0 | |
| — | −20.6 | −0.0 | −0.1 | −0.0 | |
Cash from financing activities | |||||
| — | 10.6 | 0.0 | 0.0 | 0.0 | |
| — | 2.4 | 0.0 | 0.0 | 0.0 | |
| — | 9.4 | 0.1 | 0.0 | 0.0 | |
| — | 1.0 | 0.0 | 0.0 | 0.1 | |
| — | 0.8 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | 1.6 | 0.0 | 0.0 | |
| — | 15.7 | −1.5 | 0.0 | −0.1 | |
| — | −20.8 | 48.8 | −0.0 | 0.6 | |
| — | −20.8 | 48.8 | −0.0 | 0.6 | |
| — | — | — | 0.9 | 0.9 | |
Reference items | |||||
| −93.6 | −90.1 | −2.5 | 2.9 | 1.1 | |
| −3,869.3% | −1,390.6% | −43.1% | 8.7% | 6.2% | |
| −21.2 | −21.2 | 50.4 | −0.0 | 0.7 | |
| — | −6.5 | — | — | — | |
| −₹1.22 | −₹1.22 | ₹2.90 | −₹0.00 | ₹0.04 | |
| — | 0.17× | −19.06× | 0.01× | 0.15× | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.8 | — | — | — | |
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 | 0.3 | 0.3 | 0.2 | 1.6 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 0.8 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | -2.9 | 0.0 | — | |
| + Other Reconciling Items | -3.8 | -0.2 | 1.6 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.0 | -0.2 | -0.0 | 0.2 | — | |
| + Trade Receivables — Current | 5.9 | -4.7 | 5.5 | 109.8 | — | |
| + Trade Receivables — Non-current | 0.0 | -0.2 | 4.9 | 0.0 | — | |
| + Other Financial Assets — Current | 0.0 | -0.5 | -1.6 | -0.0 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.2 | -0.5 | -8.4 | — | |
| + Other Current Assets | 0.2 | -1.1 | 0.8 | -1.5 | — | |
| + Other Non-current Assets | -2.3 | 0.0 | -1.2 | 0.0 | — | |
| + Other Bank Balances | -0.8 | 0.1 | 0.4 | 0.0 | — | |
| + Trade Payables — Current | -3.0 | 2.2 | 37.4 | -26.9 | — | |
| + Trade Payables — Non-current | 0.0 | 0.0 | 0.2 | 0.0 | — | |
| + Other Financial Liabilities — Current | -0.2 | 0.6 | 0.0 | 0.1 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | 0.0 | -0.2 | — | |
| + Other Current Liabilities | 0.1 | 0.8 | 4.1 | -0.0 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | 4.1 | 0.0 | — | |
| + Provisions — Current | -0.0 | 0.0 | -0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 4.5 | 2.9 | -2.6 | -91.3 | -90.2 | |
| + Total Adjustments (incl. Working Capital) | -3.6 | -2.8 | 53.0 | 75.4 | — | |
| Cash from Operations (pre-tax) | 0.9 | 0.0 | 50.4 | -15.9 | — | |
| + Other Inflows / (Outflows) — Operating | -0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | 0.7 | 0.0 | 50.4 | -15.9 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.1 | 0.0 | 5.1 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Acq of Investment Property | 0.0 | 0.0 | 0.0 | 15.4 | — | |
| Cash from Investing Activities | -0.0 | -0.1 | -0.0 | -20.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 0.0 | 0.0 | 10.6 | — | |
| + Payments for Other Equity Instruments | 0.0 | 0.0 | 0.0 | 2.4 | — | |
| + Proceeds from Borrowings | 0.0 | 0.0 | 0.1 | 9.4 | — | |
| + Repayment of Borrowings | 0.1 | 0.0 | 0.0 | 1.0 | — | |
| + Interest Paid | 0.0 | 0.0 | 0.0 | 0.8 | — | |
| + Dividends Paid | 0.0 | 0.0 | 1.6 | 0.0 | — | |
| Cash from Financing Activities | -0.1 | 0.0 | -1.5 | 15.7 | — | |
| Net Changes in Cash (pre-FX) | 0.6 | -0.0 | 48.8 | -20.8 | — | |
| Net Changes in Cash | 0.6 | -0.0 | 48.8 | -20.8 | — | |
| Closing Cash | 0.9 | 0.9 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 1.1 | 2.9 | -2.5 | -90.1 | -93.6 | |
| EBITDA Margin % | 6.17 | 8.68 | -43.07 | -1,390.58 | -3,869.32 | |
| Free Cash Flow (CFO − Capex) | 0.7 | -0.0 | 50.4 | -21.2 | -21.2 | |
| Free Cash Flow to Equity | — | — | — | -6.5 | — | |
| Free Cash Flow per Basic Share | 0.04 | -0.00 | 2.90 | -1.22 | -1.22 | |
| Cash Flow to Net Income | 0.15 | 0.01 | -19.06 | 0.17 | — | |
| Cash Paid for Taxes | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash Paid for Interest | — | — | — | 0.8 | — | |