| 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 | 0.0 | 0.0 | 0.1 | ||
| — | 0.0 | 0.0 | −0.1 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 2.0 | 0.8 | −0.0 | 1.7 | ||
Changes in working capital | ||||||
| — | 3.4 | −2.7 | 8.8 | 7.0 | ||
| — | −14.5 | 4.4 | 19.6 | 7.1 | ||
| — | 0.0 | 0.0 | 0.3 | −0.2 | ||
| — | 0.4 | −0.0 | 0.0 | 0.0 | ||
| — | −0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 6.3 | 2.4 | −10.7 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −21.2 | ||
Cash from operating activities | ||||||
| 2.3 | 2.6 | 0.8 | 0.7 | 2.3 | ||
| — | −2.4 | 4.9 | 17.8 | −5.6 | ||
| — | 0.3 | 5.7 | 18.5 | −3.2 | ||
| — | 0.0 | 0.0 | −0.8 | 0.0 | ||
| — | 0.1 | 0.0 | 0.1 | 0.2 | ||
| — | 0.2 | 5.6 | 19.2 | −3.4 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.1 | 0.0 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | −25.4 | 6.9 | ||
| — | −0.4 | 5.9 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.8 | 0.0 | ||
| — | 0.4 | −5.9 | −26.2 | 6.9 | ||
| — | 0.6 | −0.2 | −6.9 | 3.5 | ||
| — | 0.9 | 1.2 | 8.1 | 4.6 | ||
| — | 1.6 | 0.9 | 1.2 | 8.1 | ||
| — | — | — | 2.3 | 16.1 | ||
Reference items | ||||||
| 1.0 | 1.4 | 0.3 | 0.5 | 3.2 | ||
| 0.7% | 0.8% | 0.2% | 0.2% | 1.2% | ||
| 0.2 | 0.2 | 5.6 | 19.2 | −3.4 | ||
| — | — | — | −7.0 | — | ||
| ₹0.01 | ₹0.01 | ₹0.28 | ₹0.97 | −₹0.17 | ||
| 171.73× | — | — | — | — | ||
| — | 0.07× | 7.24× | 31.09× | −1.58× | ||
| — | 0.1 | 0.0 | 0.1 | 0.2 | ||
| — | — | — | 0.8 | — | ||
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 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Income | 0.0 | -0.1 | 0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Reconciling Items | 1.7 | -0.0 | 0.8 | 2.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 7.0 | 8.8 | -2.7 | 3.4 | — | |
| + Trade Receivables — Current | 7.1 | 19.6 | 4.4 | -14.5 | — | |
| + Trade Receivables — Non-current | -0.2 | 0.3 | 0.0 | 0.0 | — | |
| + Other Current Assets | 0.0 | 0.0 | -0.0 | 0.4 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | -0.0 | -0.0 | — | |
| + Trade Payables — Current | 0.0 | -10.7 | 2.4 | 6.3 | — | |
| + Trade Payables — Non-current | -21.2 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2.3 | 0.7 | 0.8 | 2.6 | 2.3 | |
| + Total Adjustments (incl. Working Capital) | -5.6 | 17.8 | 4.9 | -2.4 | — | |
| Cash from Operations (pre-tax) | -3.2 | 18.5 | 5.7 | 0.3 | — | |
| + Interest Paid — Operating | 0.0 | -0.8 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.2 | 0.1 | 0.0 | 0.1 | — | |
| Cash from Operating Activities | -3.4 | 19.2 | 5.6 | 0.2 | — | |
| Cash from Investing Activities | ||||||
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 6.9 | -25.4 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 5.9 | -0.4 | — | |
| + Interest Paid | 0.0 | 0.8 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 6.9 | -26.2 | -5.9 | 0.4 | — | |
| Net Changes in Cash (pre-FX) | 3.5 | -6.9 | -0.2 | 0.6 | — | |
| + Effect of FX Rate Changes on Cash | 4.6 | 8.1 | 1.2 | 0.9 | — | |
| Net Changes in Cash | 8.1 | 1.2 | 0.9 | 1.6 | — | |
| Closing Cash | 16.1 | 2.3 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 3.2 | 0.5 | 0.3 | 1.4 | 1.0 | |
| EBITDA Margin % | 1.18 | 0.23 | 0.19 | 0.79 | 0.67 | |
| Free Cash Flow (CFO − Capex) | -3.4 | 19.2 | 5.6 | 0.2 | 0.2 | |
| Free Cash Flow to Equity | — | -7.0 | — | — | — | |
| Free Cash Flow per Basic Share | -0.17 | 0.97 | 0.28 | 0.01 | 0.01 | |
| Price to Free Cash Flow | — | — | — | — | 171.73 | |
| Cash Flow to Net Income | -1.58 | 31.09 | 7.24 | 0.07 | — | |
| Cash Paid for Taxes | 0.2 | 0.1 | 0.0 | 0.1 | — | |
| Cash Paid for Interest | — | 0.8 | — | — | — | |