| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.3 | 0.5 | 0.5 | 0.6 | ||
| — | 4.7 | 0.2 | 0.4 | 1.9 | ||
| — | −10.8 | −12.4 | −13.6 | −4.8 | ||
| — | −0.5 | −0.6 | 0.0 | 0.0 | ||
| — | −0.6 | −0.2 | 0.2 | −1.6 | ||
| — | −7.9 | −10.3 | −21.6 | −11.2 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.1 | 0.0 | 0.1 | ||
| — | 1.6 | 7.2 | 8.2 | −18.9 | ||
| — | −2.9 | −1.0 | 1.2 | 19.0 | ||
| — | 1.2 | −0.9 | 4.3 | 3.5 | ||
| — | 44.3 | 3.4 | −9.9 | 112 | ||
| — | 1.6 | −0.6 | 0.5 | 0.1 | ||
Cash from operating activities | ||||||
| −45.1 | −32.9 | −21.1 | −15.8 | −38.7 | ||
| — | 30.8 | −14.7 | −29.8 | 101 | ||
| — | −2.1 | −35.8 | −45.7 | 62.2 | ||
| — | −1.7 | −7.6 | −9.5 | −11.3 | ||
| — | −0.4 | −28.2 | −36.2 | 73.6 | ||
Cash from investing activities | ||||||
| — | 0.4 | 0.3 | 0.2 | 0.4 | ||
| — | 0.1 | 6.4 | 0.0 | 33.7 | ||
| — | 92.0 | 140 | 158 | 291 | ||
| — | 101 | 132 | 178 | 348 | ||
| — | 12.3 | 8.5 | 12.9 | 4.8 | ||
| — | −20.4 | 16.2 | −2.1 | −110 | ||
| — | 0.5 | 22.9 | 30.8 | −15.2 | ||
Cash from financing activities | ||||||
| — | 610 | 455 | 355 | 355 | ||
| — | 610 | 455 | 355 | 414 | ||
| — | 0.0 | 0.0 | 0.4 | 2.9 | ||
| — | 0.0 | −0.2 | 0.0 | 0.0 | ||
| — | −0.0 | −0.2 | −0.4 | −61.9 | ||
| — | 0.1 | −5.5 | −5.8 | −3.5 | ||
| — | 0.5 | 0.1 | 0.1 | 1.4 | ||
| — | 0.6 | −5.4 | −5.7 | −2.1 | ||
| — | — | — | 14.1 | 19.8 | ||
Reference items | ||||||
| −62.8 | −59.2 | −51.8 | −56.7 | −73.5 | ||
| −335.0% | −274.0% | −210.4% | −176.2% | −233.9% | ||
| −0.8 | −0.8 | −28.5 | −36.4 | 73.1 | ||
| — | −22.8 | — | −36.8 | — | ||
| −₹0.02 | −₹0.02 | −₹0.87 | −₹1.10 | ₹2.22 | ||
| — | 0.01× | 1.34× | 2.28× | −1.90× | ||
| — | −1.7 | −7.6 | −9.5 | −11.3 | ||
| — | 0.0 | — | 0.4 | 2.9 | ||
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 | 0.6 | 0.5 | 0.5 | 0.3 | — | |
| + Finance Costs | 1.9 | 0.4 | 0.2 | 4.7 | — | |
| + Interest Income | -4.8 | -13.6 | -12.4 | -10.8 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 0.0 | -0.6 | -0.5 | — | |
| + Unrealised FX (Gain) / Loss | -1.6 | 0.2 | -0.2 | -0.6 | — | |
| + Other Non-cash Items | -11.2 | -21.6 | -10.3 | -7.9 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.1 | 0.0 | 0.1 | 0.0 | — | |
| + Trade Receivables — Current | -18.9 | 8.2 | 7.2 | 1.6 | — | |
| + Other Current Assets | 19.0 | 1.2 | -1.0 | -2.9 | — | |
| + Other Non-current Assets | 3.5 | 4.3 | -0.9 | 1.2 | — | |
| + Other Current Liabilities | 112.2 | -9.9 | 3.4 | 44.3 | — | |
| + Other Non-current Liabilities | 0.1 | 0.5 | -0.6 | 1.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -38.7 | -15.8 | -21.1 | -32.9 | -45.1 | |
| + Total Adjustments (incl. Working Capital) | 101.0 | -29.8 | -14.7 | 30.8 | — | |
| Cash from Operations (pre-tax) | 62.2 | -45.7 | -35.8 | -2.1 | — | |
| + Income Taxes Paid | -11.3 | -9.5 | -7.6 | -1.7 | — | |
| Cash from Operating Activities | 73.6 | -36.2 | -28.2 | -0.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.4 | 0.2 | 0.3 | 0.4 | — | |
| + Disp of Fixed Assets | 33.7 | 0.0 | 6.4 | 0.1 | — | |
| + Acq of Investment Property | 291.0 | 158.0 | 140.2 | 92.0 | — | |
| + Disp of Investment Property | 347.6 | 178.2 | 132.4 | 100.8 | — | |
| + Interest Received — Investing | 4.8 | 12.9 | 8.5 | 12.3 | — | |
| + Other Inflows / (Outflows) — Investing | -109.9 | -2.1 | 16.2 | -20.4 | — | |
| Cash from Investing Activities | -15.2 | 30.8 | 22.9 | 0.5 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 355.0 | 355.0 | 455.0 | 610.0 | — | |
| + Repayment of Borrowings | 414.0 | 355.0 | 455.0 | 610.0 | — | |
| + Interest Paid | 2.9 | 0.4 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | -0.2 | 0.0 | — | |
| Cash from Financing Activities | -61.9 | -0.4 | -0.2 | -0.0 | — | |
| Net Changes in Cash (pre-FX) | -3.5 | -5.8 | -5.5 | 0.1 | — | |
| + Effect of FX Rate Changes on Cash | 1.4 | 0.1 | 0.1 | 0.5 | — | |
| Net Changes in Cash | -2.1 | -5.7 | -5.4 | 0.6 | — | |
| Closing Cash | 19.8 | 14.1 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -73.5 | -56.7 | -51.8 | -59.2 | -62.8 | |
| EBITDA Margin % | -233.87 | -176.22 | -210.40 | -274.04 | -335.04 | |
| Free Cash Flow (CFO − Capex) | 73.1 | -36.4 | -28.5 | -0.8 | -0.8 | |
| Free Cash Flow to Equity | — | -36.8 | — | -22.8 | — | |
| Free Cash Flow per Basic Share | 2.22 | -1.10 | -0.87 | -0.02 | -0.02 | |
| Cash Flow to Net Income | -1.90 | 2.28 | 1.34 | 0.01 | — | |
| Cash Paid for Taxes | -11.3 | -9.5 | -7.6 | -1.7 | — | |
| Cash Paid for Interest | 2.9 | 0.4 | — | 0.0 | — | |