| 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 | 0.0 | ||
| — | −0.7 | −0.6 | −0.3 | −0.2 | ||
| — | 0.0 | 0.0 | −0.1 | −0.1 | ||
| — | 0.0 | 4.0 | 12.0 | 7.2 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 5.3 | 0.7 | 0.7 | 0.1 | ||
| — | −19.9 | −0.0 | 0.1 | 0.3 | ||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 19.3 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | 1.3 | −0.8 | 0.3 | 0.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 10.1 | 2.0 | −3.6 | −11.6 | −7.4 | ||
| — | 5.2 | 3.3 | 12.7 | 7.7 | ||
| — | 7.1 | −0.2 | 1.1 | 0.4 | ||
| — | 0.4 | 0.1 | 0.1 | 0.1 | ||
| — | 6.7 | −0.4 | 1.0 | 0.3 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 4.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 2.3 | 0.0 | 0.0 | ||
| — | 0.8 | 0.3 | 0.2 | 0.0 | ||
| — | −2.5 | −2.3 | −1.2 | −0.3 | ||
| — | −5.8 | 0.3 | −0.9 | −0.3 | ||
Cash from financing activities | ||||||
| — | 1.0 | −0.0 | 0.1 | −0.0 | ||
| — | 1.0 | −0.0 | 0.1 | −0.0 | ||
| — | — | — | 0.1 | 0.0 | ||
Reference items | ||||||
| 1.3 | 1.2 | −4.2 | −12.0 | −7.7 | ||
| 15.3% | 15.9% | −354.3% | −904.0% | −1,881.5% | ||
| 6.7 | 6.7 | −0.4 | 1.0 | 0.2 | ||
| ₹0.50 | ₹0.50 | −₹0.03 | ₹0.07 | ₹0.02 | ||
| 11.66× | — | — | — | — | ||
| — | 4.50× | 0.10× | −0.08× | −0.04× | ||
| — | 0.4 | 0.1 | 0.1 | 0.1 | ||
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 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Income | -0.2 | -0.3 | -0.6 | -0.7 | — | |
| + Fair Value (Gains) / Losses | -0.1 | -0.1 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | 7.2 | 12.0 | 4.0 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.1 | 0.7 | 0.7 | 5.3 | — | |
| + Other Financial Assets — Current | 0.3 | 0.1 | -0.0 | -19.9 | — | |
| + Other Current Assets | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.0 | 19.3 | — | |
| + Trade Payables — Current | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | 0.2 | 0.3 | -0.8 | 1.3 | — | |
| + Provisions — Current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -7.4 | -11.6 | -3.6 | 2.0 | 10.1 | |
| + Total Adjustments (incl. Working Capital) | 7.7 | 12.7 | 3.3 | 5.2 | — | |
| Cash from Operations (pre-tax) | 0.4 | 1.1 | -0.2 | 7.1 | — | |
| + Income Taxes Paid | 0.1 | 0.1 | 0.1 | 0.4 | — | |
| Cash from Operating Activities | 0.3 | 1.0 | -0.4 | 6.7 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 0.0 | 0.0 | 0.0 | 4.1 | — | |
| + Loans & Advances Repaid | 0.0 | 0.0 | 2.3 | 0.0 | — | |
| + Interest Received — Investing | 0.0 | 0.2 | 0.3 | 0.8 | — | |
| + Other Inflows / (Outflows) — Investing | -0.3 | -1.2 | -2.3 | -2.5 | — | |
| Cash from Investing Activities | -0.3 | -0.9 | 0.3 | -5.8 | — | |
| Cash from Financing Activities | ||||||
| Net Changes in Cash (pre-FX) | -0.0 | 0.1 | -0.0 | 1.0 | — | |
| Net Changes in Cash | -0.0 | 0.1 | -0.0 | 1.0 | — | |
| Closing Cash | 0.0 | 0.1 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -7.7 | -12.0 | -4.2 | 1.2 | 1.3 | |
| EBITDA Margin % | -1,881.51 | -904.01 | -354.32 | 15.90 | 15.33 | |
| Free Cash Flow (CFO − Capex) | 0.2 | 1.0 | -0.4 | 6.7 | 6.7 | |
| Free Cash Flow per Basic Share | 0.02 | 0.07 | -0.03 | 0.50 | 0.50 | |
| Price to Free Cash Flow | — | — | — | — | 11.66 | |
| Cash Flow to Net Income | -0.04 | -0.08 | 0.10 | 4.50 | — | |
| Cash Paid for Taxes | 0.1 | 0.1 | 0.1 | 0.4 | — | |