| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 |
|---|
Adjustments to reconcile profit — non-cash items | |||
|---|---|---|---|
| — | 1.7 | 1.2 | |
| — | 1.6 | 0.0 | |
| — | 31.9 | 18.4 | |
| — | −66.9 | −48.0 | |
| — | 0.0 | 1.1 | |
Changes in working capital | |||
| — | −0.2 | 0.4 | |
| — | −0.1 | 0.0 | |
| — | −132 | −0.1 | |
| — | 0.0 | −0.1 | |
| — | −0.9 | −64.4 | |
| — | 0.2 | −0.1 | |
| — | 0.0 | 0.0 | |
| — | −0.1 | 0.0 | |
| — | 0.2 | −0.0 | |
| — | 0.1 | 0.2 | |
Cash from operating activities | |||
| 24.4 | 20.9 | 18.2 | |
| — | −165 | −91.3 | |
| — | −144 | −73.1 | |
| — | 65.8 | 45.8 | |
| — | 30.2 | 18.3 | |
| — | 5.8 | 3.8 | |
| — | −114 | −49.4 | |
Cash from investing activities | |||
| — | 1.1 | 0.8 | |
| — | 2.1 | 0.6 | |
| — | −10.7 | −4.9 | |
| — | −9.7 | −5.1 | |
Cash from financing activities | |||
| — | 12.8 | 0.0 | |
| — | 78.2 | 0.0 | |
| — | 51.2 | 62.1 | |
| — | 1.5 | 0.9 | |
| — | 1.5 | 1.2 | |
| — | 139 | 60.0 | |
| — | 15.3 | 5.5 | |
| — | 15.3 | 5.5 | |
Reference items | |||
| — | −115 | −50.2 | |
| — | 13.1 | — | |
| — | −₹54.58 | −₹23.76 | |
| — | −7.46× | −3.78× | |
| — | 5.8 | 3.8 | |
| — | 30.2 | 18.3 | |
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 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||
| + Depreciation & Amortisation | 1.2 | 1.7 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 1.6 | — | |
| + Finance Costs | 18.4 | 31.9 | — | |
| + Interest Income | -48.0 | -66.9 | — | |
| + Other Non-cash Items | 1.1 | 0.0 | — | |
| Changes in Working Capital | ||||
| + Trade Receivables — Current | 0.4 | -0.2 | — | |
| + Other Financial Assets — Current | 0.0 | -0.1 | — | |
| + Other Financial Assets — Non-current | -0.1 | -132.4 | — | |
| + Other Current Assets | -0.1 | 0.0 | — | |
| + Other Non-current Assets | -64.4 | -0.9 | — | |
| + Trade Payables — Current | -0.1 | 0.2 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | -0.1 | — | |
| + Other Non-current Liabilities | -0.0 | 0.2 | — | |
| + Provisions — Current | 0.2 | 0.1 | — | |
| Cash from Operating Activities | ||||
| Profit Before Tax (per I/S) | 18.2 | 20.9 | 24.4 | |
| + Total Adjustments (incl. Working Capital) | -91.3 | -164.8 | — | |
| Cash from Operations (pre-tax) | -73.1 | -143.9 | — | |
| + Interest Received — Operating | 45.8 | 65.8 | — | |
| + Interest Paid — Operating | 18.3 | 30.2 | — | |
| + Income Taxes Paid | 3.8 | 5.8 | — | |
| Cash from Operating Activities | -49.4 | -114.1 | — | |
| Cash from Investing Activities | ||||
| + Acq of Fixed Assets (Capex) | 0.8 | 1.1 | — | |
| + Interest Received — Investing | 0.6 | 2.1 | — | |
| + Other Inflows / (Outflows) — Investing | -4.9 | -10.7 | — | |
| Cash from Investing Activities | -5.1 | -9.7 | — | |
| Cash from Financing Activities | ||||
| + Proceeds from Issue of Shares | 0.0 | 12.8 | — | |
| + Proceeds from Debentures / Notes / Bonds | 0.0 | 78.2 | — | |
| + Proceeds from Borrowings | 62.1 | 51.2 | — | |
| + Payment of Lease Liabilities | 0.9 | 1.5 | — | |
| + Dividends Paid | 1.2 | 1.5 | — | |
| Cash from Financing Activities | 60.0 | 139.2 | — | |
| Net Changes in Cash (pre-FX) | 5.5 | 15.3 | — | |
| Net Changes in Cash | 5.5 | 15.3 | — | |
| Reference Items | ||||
| Free Cash Flow (CFO − Capex) | -50.2 | -115.3 | — | |
| Free Cash Flow to Equity | — | 13.1 | — | |
| Free Cash Flow per Basic Share | -23.76 | -54.58 | — | |
| Cash Flow to Net Income | -3.78 | -7.46 | — | |
| Cash Paid for Taxes | 3.8 | 5.8 | — | |
| Cash Paid for Interest | 18.3 | 30.2 | — | |