| Tap a line for its trend | FY26Mar 2026 |
|---|
Adjustments to reconcile profit — non-cash items | |
|---|---|
| 2.3 | |
| 11.3 | |
| −5.1 | |
| 2.6 | |
| 0.0 | |
| −0.0 | |
| −0.0 | |
Changes in working capital | |
| −51.3 | |
| −0.2 | |
| −13.1 | |
| −16.9 | |
| −0.0 | |
| −0.1 | |
| 1.6 | |
| −3.9 | |
| −1.1 | |
Cash from operating activities | |
| 45.8 | |
| −73.9 | |
| −28.2 | |
| −28.2 | |
Cash from investing activities | |
| 2.9 | |
| 0.0 | |
| −0.0 | |
| −0.2 | |
| 0.1 | |
| 0.2 | |
| 26.8 | |
| 3.8 | |
| −162 | |
| −134 | |
Cash from financing activities | |
| 319 | |
| 44.6 | |
| 0.6 | |
| 11.3 | |
| −146 | |
| 206 | |
| 43.6 | |
| 43.6 | |
Reference items | |
| 55.3 | |
| 5.6% | |
| −31.1 | |
| −₹13.05 | |
| −0.78× | |
| 11.3 | |
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 | FY26 31/03/2026 | |
|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||
| + Depreciation & Amortisation | 2.3 | |
| + Finance Costs | 11.3 | |
| + Interest Income | -5.1 | |
| + Share-based Payments | 2.6 | |
| + Unrealised FX (Gain) / Loss | 0.0 | |
| + Other Non-cash Items | -0.0 | |
| + Other Reconciling Items | -0.0 | |
| Changes in Working Capital | ||
| + Trade Receivables — Current | -51.3 | |
| + Other Financial Assets — Current | -0.2 | |
| + Other Financial Assets — Non-current | -13.1 | |
| + Other Non-current Assets | -16.9 | |
| + Other Bank Balances | -0.0 | |
| + Trade Payables — Current | -0.1 | |
| + Other Financial Liabilities — Current | 1.6 | |
| + Other Financial Liabilities — Non-current | -3.9 | |
| + Provisions — Current | -1.1 | |
| Cash from Operating Activities | ||
| Profit Before Tax (per I/S) | 45.8 | |
| + Total Adjustments (incl. Working Capital) | -73.9 | |
| Cash from Operations (pre-tax) | -28.2 | |
| Cash from Operating Activities | -28.2 | |
| Cash from Investing Activities | ||
| + Acq of Fixed Assets (Capex) | 2.9 | |
| + Disp of Fixed Assets | 0.0 | |
| + Disp of Intangibles under Development | -0.0 | |
| + Acq of Investment Property | -0.2 | |
| + Disp of Investment Property | 0.1 | |
| + Acq of Other Long-term Assets | 0.2 | |
| + Disp of Other Long-term Assets | 26.8 | |
| + Interest Received — Investing | 3.8 | |
| + Other Inflows / (Outflows) — Investing | -161.8 | |
| Cash from Investing Activities | -134.0 | |
| Cash from Financing Activities | ||
| + Proceeds from Issue of Shares | 319.3 | |
| + Proceeds from Borrowings | 44.6 | |
| + Payment of Lease Liabilities | 0.6 | |
| + Interest Paid | 11.3 | |
| + Other Inflows / (Outflows) — Financing | -146.2 | |
| Cash from Financing Activities | 205.7 | |
| Net Changes in Cash (pre-FX) | 43.6 | |
| Net Changes in Cash | 43.6 | |
| Reference Items | ||
| EBITDA | 55.3 | |
| EBITDA Margin % | 5.64 | |
| Free Cash Flow (CFO − Capex) | -31.1 | |
| Free Cash Flow per Basic Share | -13.05 | |
| Cash Flow to Net Income | -0.78 | |
| Cash Paid for Interest | 11.3 | |