| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1.4 | 1.2 | 1.5 | 1.7 | ||
| — | 4.5 | 3.5 | 4.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −1.0 | ||
| — | −0.7 | 0.0 | 0.0 | −0.1 | ||
| — | 0.1 | −0.0 | −0.0 | −0.0 | ||
Changes in working capital | ||||||
| — | 5.4 | −0.5 | 3.1 | −1.0 | ||
| — | 2.3 | 0.2 | 5.6 | 1.3 | ||
| — | 4.6 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −5.3 | −1.7 | −0.9 | ||
| — | −2.3 | 2.4 | −1.8 | −3.0 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | −0.2 | −1.5 | 1.7 | −0.2 | ||
Cash from operating activities | ||||||
| −1.0 | −1.3 | −3.3 | −2.6 | −1.3 | ||
| — | 15.0 | −0.1 | 12.3 | −3.3 | ||
| — | 13.7 | −3.4 | 9.8 | −4.6 | ||
| — | 0.0 | −1.3 | −0.6 | 0.0 | ||
| — | 0.8 | 0.0 | 0.0 | 0.0 | ||
| — | −0.2 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.1 | 0.1 | ||
| — | 12.7 | −4.7 | 9.1 | −4.7 | ||
Cash from investing activities | ||||||
| — | 8.1 | 1.1 | 0.2 | 0.4 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 2.6 | 1.5 | 0.3 | 0.0 | ||
| — | 3.0 | 0.3 | 0.2 | 0.1 | ||
| — | −4.4 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.1 | −1.9 | 0.3 | ||
| — | 0.8 | 1.3 | 0.6 | 1.0 | ||
| — | 0.2 | 0.0 | 0.0 | 0.0 | ||
| — | −2.3 | −1.1 | −1.7 | 1.0 | ||
Cash from financing activities | ||||||
| — | 3.4 | 0.0 | −3.5 | 9.6 | ||
| — | 9.4 | −9.3 | 0.0 | 5.9 | ||
| — | 4.5 | 3.5 | 4.0 | 0.0 | ||
| — | −10.4 | 5.8 | −7.5 | 3.7 | ||
| — | 0.0 | −0.0 | −0.1 | −0.0 | ||
| — | 0.0 | −0.0 | −0.1 | −0.0 | ||
| — | — | — | 0.0 | 0.1 | ||
Reference items | ||||||
| 1.4 | 2.4 | −0.5 | 1.6 | 2.1 | ||
| 1.1% | 1.7% | −0.4% | 1.2% | 1.3% | ||
| 4.7 | 4.7 | −5.7 | 8.9 | −5.1 | ||
| — | −5.8 | 0.1 | 1.4 | — | ||
| ₹3.30 | ₹3.30 | −₹4.05 | ₹6.29 | −₹3.60 | ||
| 6.36× | — | — | — | — | ||
| — | −16.15× | 1.93× | −4.75× | 3.26× | ||
| — | 0.0 | 0.0 | 0.1 | 0.1 | ||
| — | 4.5 | 3.5 | 4.0 | — | ||
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 | 1.7 | 1.5 | 1.2 | 1.4 | — | |
| + Finance Costs | 0.0 | 4.0 | 3.5 | 4.5 | — | |
| + Interest Income | -1.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | -0.1 | 0.0 | 0.0 | -0.7 | — | |
| + Other Reconciling Items | -0.0 | -0.0 | -0.0 | 0.1 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -1.0 | 3.1 | -0.5 | 5.4 | — | |
| + Trade Receivables — Current | 1.3 | 5.6 | 0.2 | 2.3 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | 0.0 | 4.6 | — | |
| + Other Current Assets | -0.9 | -1.7 | -5.3 | 0.0 | — | |
| + Trade Payables — Current | -3.0 | -1.8 | 2.4 | -2.3 | — | |
| + Other Financial Liabilities — Current | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | -0.2 | 1.7 | -1.5 | -0.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -1.3 | -2.6 | -3.3 | -1.3 | -1.0 | |
| + Total Adjustments (incl. Working Capital) | -3.3 | 12.3 | -0.1 | 15.0 | — | |
| Cash from Operations (pre-tax) | -4.6 | 9.8 | -3.4 | 13.7 | — | |
| + Interest Received — Operating | 0.0 | -0.6 | -1.3 | 0.0 | — | |
| + Interest Paid — Operating | 0.0 | 0.0 | 0.0 | 0.8 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | 0.0 | -0.2 | — | |
| + Income Taxes Paid | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | -4.7 | 9.1 | -4.7 | 12.7 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.4 | 0.2 | 1.1 | 8.1 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 0.0 | 0.3 | 1.5 | 2.6 | — | |
| + Disp of Investment Property | 0.1 | 0.2 | 0.3 | 3.0 | — | |
| + Loans & Advances Made | 0.0 | 0.0 | 0.0 | -4.4 | — | |
| + Loans & Advances Repaid | 0.3 | -1.9 | -0.1 | 0.0 | — | |
| + Interest Received — Investing | 1.0 | 0.6 | 1.3 | 0.8 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| Cash from Investing Activities | 1.0 | -1.7 | -1.1 | -2.3 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 9.6 | -3.5 | 0.0 | 3.4 | — | |
| + Repayment of Borrowings | 5.9 | 0.0 | -9.3 | 9.4 | — | |
| + Interest Paid | 0.0 | 4.0 | 3.5 | 4.5 | — | |
| Cash from Financing Activities | 3.7 | -7.5 | 5.8 | -10.4 | — | |
| Net Changes in Cash (pre-FX) | -0.0 | -0.1 | -0.0 | 0.0 | — | |
| Net Changes in Cash | -0.0 | -0.1 | -0.0 | 0.0 | — | |
| Closing Cash | 0.1 | 0.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 2.1 | 1.6 | -0.5 | 2.4 | 1.4 | |
| EBITDA Margin % | 1.28 | 1.22 | -0.40 | 1.69 | 1.09 | |
| Free Cash Flow (CFO − Capex) | -5.1 | 8.9 | -5.7 | 4.7 | 4.7 | |
| Free Cash Flow to Equity | — | 1.4 | 0.1 | -5.8 | — | |
| Free Cash Flow per Basic Share | -3.60 | 6.29 | -4.05 | 3.30 | 3.30 | |
| Price to Free Cash Flow | — | — | — | — | 6.36 | |
| Cash Flow to Net Income | 3.26 | -4.75 | 1.93 | -16.15 | — | |
| Cash Paid for Taxes | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Cash Paid for Interest | — | 4.0 | 3.5 | 4.5 | — | |