| 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. | |||||
|---|---|---|---|---|---|---|
| — | 3.7 | 3.0 | 3.7 | 3.0 | ||
| — | 0.9 | 0.4 | 0.1 | 0.1 | ||
| — | −0.2 | −0.4 | −0.5 | −0.5 | ||
| — | −0.5 | −0.4 | −0.4 | −0.4 | ||
| — | 0.0 | −0.0 | −0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −0.0 | −0.6 | −0.4 | −0.5 | ||
| — | 0.1 | −0.1 | −0.1 | −0.5 | ||
| — | −0.2 | −0.0 | 0.0 | 0.0 | ||
| — | −0.2 | 0.2 | −0.2 | −1.2 | ||
| — | −0.8 | 0.0 | −0.6 | 1.2 | ||
| — | 0.1 | 2.2 | 0.0 | 0.0 | ||
| — | −0.1 | −0.1 | 0.3 | −0.4 | ||
| — | 0.0 | −0.1 | 0.1 | 0.0 | ||
| — | 0.7 | 0.2 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | −0.1 | 0.8 | −0.1 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | −0.0 | −0.1 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.1 | −0.4 | ||
Cash from operating activities | ||||||
| 0.2 | −0.1 | 1.4 | 4.0 | 5.7 | ||
| — | 3.5 | 4.2 | 2.7 | 0.1 | ||
| — | 3.4 | 5.6 | 6.7 | 5.8 | ||
| — | 0.3 | 0.6 | 1.0 | 1.4 | ||
| — | 3.1 | 4.9 | 5.7 | 4.4 | ||
Cash from investing activities | ||||||
| — | 13.0 | 4.8 | 5.6 | 3.1 | ||
| — | 0.0 | 0.0 | 0.1 | 0.0 | ||
| — | 0.2 | 0.4 | 0.5 | 0.5 | ||
| — | 0.5 | 0.4 | 0.4 | 0.4 | ||
| — | −12.4 | −4.0 | −4.6 | −2.2 | ||
Cash from financing activities | ||||||
| — | 15.0 | 0.0 | 0.0 | 0.0 | ||
| — | 3.6 | 0.0 | 0.0 | 0.0 | ||
| — | 1.6 | 1.2 | 2.3 | 0.4 | ||
| — | — | — | 0.0 | 0.1 | ||
| — | 0.8 | 0.4 | 0.1 | 0.1 | ||
| — | 0.0 | 0.0 | 1.0 | 1.0 | ||
| — | 9.0 | −1.6 | −3.4 | −1.7 | ||
| — | −0.2 | −0.6 | −2.4 | 0.5 | ||
| — | −0.2 | −0.6 | −2.4 | 0.5 | ||
| — | — | — | 6.9 | 9.3 | ||
Reference items | ||||||
| 4.9 | 3.4 | 3.4 | 6.5 | 7.6 | ||
| 8.5% | 6.3% | 6.9% | 13.6% | 16.1% | ||
| −9.9 | −9.9 | 0.1 | 0.0 | 1.3 | ||
| — | 0.7 | −0.2 | −0.1 | — | ||
| −₹4.76 | −₹4.76 | ₹0.06 | ₹0.02 | ₹0.62 | ||
| — | 39.03× | 6.69× | 1.95× | 1.08× | ||
| — | 0.3 | 0.6 | 1.0 | 1.4 | ||
| — | 0.8 | 0.4 | 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 | 3.0 | 3.7 | 3.0 | 3.7 | — | |
| + Finance Costs | 0.1 | 0.1 | 0.4 | 0.9 | — | |
| + Interest Income | -0.5 | -0.5 | -0.4 | -0.2 | — | |
| + Other — Cash Effects are Investing / Financing | -0.4 | -0.4 | -0.4 | -0.5 | — | |
| + Other Reconciling Items | 0.0 | -0.0 | -0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -0.5 | -0.4 | -0.6 | -0.0 | — | |
| + Trade Receivables — Current | -0.5 | -0.1 | -0.1 | 0.1 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | -0.0 | -0.2 | — | |
| + Other Current Assets | -1.2 | -0.2 | 0.2 | -0.2 | — | |
| + Other Non-current Assets | 1.2 | -0.6 | 0.0 | -0.8 | — | |
| + Other Bank Balances | 0.0 | 0.0 | 2.2 | 0.1 | — | |
| + Trade Payables — Current | -0.4 | 0.3 | -0.1 | -0.1 | — | |
| + Trade Payables — Non-current | 0.0 | 0.1 | -0.1 | 0.0 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | 0.2 | 0.7 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Current Liabilities | -0.1 | 0.8 | -0.1 | -0.0 | — | |
| + Other Non-current Liabilities | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | 0.0 | 0.0 | -0.1 | -0.0 | — | |
| + Provisions — Non-current | -0.4 | -0.1 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 5.7 | 4.0 | 1.4 | -0.1 | 0.2 | |
| + Total Adjustments (incl. Working Capital) | 0.1 | 2.7 | 4.2 | 3.5 | — | |
| Cash from Operations (pre-tax) | 5.8 | 6.7 | 5.6 | 3.4 | — | |
| + Income Taxes Paid | 1.4 | 1.0 | 0.6 | 0.3 | — | |
| Cash from Operating Activities | 4.4 | 5.7 | 4.9 | 3.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 3.1 | 5.6 | 4.8 | 13.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.5 | 0.5 | 0.4 | 0.2 | — | |
| + Other Inflows / (Outflows) — Investing | 0.4 | 0.4 | 0.4 | 0.5 | — | |
| Cash from Investing Activities | -2.2 | -4.6 | -4.0 | -12.4 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.0 | 0.0 | 0.0 | 15.0 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 0.0 | 3.6 | — | |
| + Payment of Lease Liabilities | 0.4 | 2.3 | 1.2 | 1.6 | — | |
| + Payment of Finance Lease Liabilities | 0.1 | 0.0 | — | — | — | |
| + Interest Paid | 0.1 | 0.1 | 0.4 | 0.8 | — | |
| + Dividends Paid | 1.0 | 1.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -1.7 | -3.4 | -1.6 | 9.0 | — | |
| Net Changes in Cash (pre-FX) | 0.5 | -2.4 | -0.6 | -0.2 | — | |
| Net Changes in Cash | 0.5 | -2.4 | -0.6 | -0.2 | — | |
| Closing Cash | 9.3 | 6.9 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 7.6 | 6.5 | 3.4 | 3.4 | 4.9 | |
| EBITDA Margin % | 16.13 | 13.55 | 6.93 | 6.30 | 8.47 | |
| Free Cash Flow (CFO − Capex) | 1.3 | 0.0 | 0.1 | -9.9 | -9.9 | |
| Free Cash Flow to Equity | — | -0.1 | -0.2 | 0.7 | — | |
| Free Cash Flow per Basic Share | 0.62 | 0.02 | 0.06 | -4.76 | -4.76 | |
| Cash Flow to Net Income | 1.08 | 1.95 | 6.69 | 39.03 | — | |
| Cash Paid for Taxes | 1.4 | 1.0 | 0.6 | 0.3 | — | |
| Cash Paid for Interest | 0.1 | 0.1 | 0.4 | 0.8 | — | |