| Tap a line for its trend | Last 12Mto Sep 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. | |||||
|---|---|---|---|---|---|---|
| — | 29.0 | 23.2 | 18.4 | 16.4 | ||
| — | 1.1 | 0.9 | 1.0 | 1.1 | ||
| — | −5.4 | −6.4 | −7.0 | −9.5 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | −34.5 | −53.5 | −42.3 | −24.7 | ||
| — | 5.7 | 3.6 | 4.3 | 7.1 | ||
| — | −0.1 | 0.0 | 0.1 | −0.0 | ||
| — | −0.2 | −0.0 | 0.1 | 2.8 | ||
| — | −0.1 | −0.3 | −0.1 | −0.0 | ||
| — | 0.0 | −0.3 | −0.1 | −1.7 | ||
Changes in working capital | ||||||
| — | −0.3 | −0.0 | −0.4 | 2.2 | ||
| — | −3.1 | −12.2 | −8.8 | 20.1 | ||
| — | 0.8 | −0.8 | 14.2 | 1.7 | ||
| — | −0.8 | −0.4 | −0.3 | 0.1 | ||
| — | −2.3 | 7.7 | −1.7 | −5.3 | ||
| — | 0.0 | −0.0 | 0.1 | −0.9 | ||
| — | 7.0 | 6.9 | 4.1 | −1.0 | ||
| — | −2.1 | −1.4 | 5.2 | −37.8 | ||
| — | 0.3 | 0.3 | 2.9 | 22.8 | ||
| — | 1.9 | −9.9 | −13.6 | 11.0 | ||
| — | 0.0 | 0.0 | −0.1 | 0.0 | ||
| — | 2.5 | 2.3 | 0.8 | −0.6 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 10.7 | 12.2 | 58.9 | 45.9 | 15.9 | ||
| — | −0.8 | −40.3 | −23.3 | 3.9 | ||
| — | 11.5 | 18.6 | 22.6 | 19.8 | ||
| — | 5.3 | −0.2 | −1.0 | 0.0 | ||
| — | 9.8 | −10.8 | 12.4 | 15.9 | ||
| — | 7.0 | 29.3 | 9.2 | 3.9 | ||
Cash from investing activities | ||||||
| — | 32.3 | 39.0 | 33.0 | 21.7 | ||
| — | 0.3 | 0.6 | 0.3 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.4 | ||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 6.4 | 7.7 | 8.0 | 8.6 | ||
| — | 29.4 | 3.9 | 30.0 | 37.5 | ||
| — | 3.8 | −26.8 | 5.3 | 24.8 | ||
Cash from financing activities | ||||||
| — | 3.3 | 2.5 | 2.2 | 6.1 | ||
| — | 6.3 | 0.0 | 15.0 | 0.0 | ||
| — | 2.8 | 2.4 | 3.0 | 3.9 | ||
| — | 0.1 | 0.0 | 0.0 | 0.1 | ||
| — | 13.6 | 10.1 | 6.7 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −35.8 | ||
| — | −19.5 | −10.0 | −22.6 | −33.7 | ||
| — | −8.7 | −7.6 | −8.0 | −5.1 | ||
| — | 4.3 | 0.6 | −1.9 | 0.3 | ||
| — | −4.4 | −7.0 | −9.9 | −4.8 | ||
| — | — | — | 39.9 | 49.8 | ||
Reference items | ||||||
| −4.7 | −13.4 | 3.2 | 1.2 | −3.6 | ||
| −1.2% | −3.4% | 0.9% | 0.4% | −1.1% | ||
| −25.3 | −25.3 | −9.7 | −23.7 | −17.8 | ||
| — | −25.8 | −9.0 | −36.6 | — | ||
| −₹1.85 | −₹1.85 | −₹0.71 | −₹1.74 | −₹1.31 | ||
| — | 1.18× | 0.61× | 0.23× | 0.46× | ||
| — | 9.8 | −10.8 | 12.4 | 15.9 | ||
| — | 0.1 | 0.0 | 0.0 | 0.1 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 16.4 | 18.4 | 23.2 | 29.0 | — | |
| + Finance Costs | 1.1 | 1.0 | 0.9 | 1.1 | — | |
| + Interest Income | -9.5 | -7.0 | -6.4 | -5.4 | — | |
| + Dividend Income | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | -24.7 | -42.3 | -53.5 | -34.5 | — | |
| + Share-based Payments | 7.1 | 4.3 | 3.6 | 5.7 | — | |
| + Unrealised FX (Gain) / Loss | -0.0 | 0.1 | 0.0 | -0.1 | — | |
| + Other Non-cash Items | 2.8 | 0.1 | -0.0 | -0.2 | — | |
| + Other — Cash Effects are Investing / Financing | -0.0 | -0.1 | -0.3 | -0.1 | — | |
| + Other Reconciling Items | -1.7 | -0.1 | -0.3 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 2.2 | -0.4 | -0.0 | -0.3 | — | |
| + Trade Receivables — Current | 20.1 | -8.8 | -12.2 | -3.1 | — | |
| + Other Financial Assets — Current | 1.7 | 14.2 | -0.8 | 0.8 | — | |
| + Other Financial Assets — Non-current | 0.1 | -0.3 | -0.4 | -0.8 | — | |
| + Other Current Assets | -5.3 | -1.7 | 7.7 | -2.3 | — | |
| + Other Non-current Assets | -0.9 | 0.1 | -0.0 | 0.0 | — | |
| + Trade Payables — Current | -1.0 | 4.1 | 6.9 | 7.0 | — | |
| + Other Financial Liabilities — Current | -37.8 | 5.2 | -1.4 | -2.1 | — | |
| + Other Financial Liabilities — Non-current | 22.8 | 2.9 | 0.3 | 0.3 | — | |
| + Other Current Liabilities | 11.0 | -13.6 | -9.9 | 1.9 | — | |
| + Other Non-current Liabilities | 0.0 | -0.1 | 0.0 | 0.0 | — | |
| + Provisions — Current | -0.6 | 0.8 | 2.3 | 2.5 | — | |
| + Provisions — Non-current | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 15.9 | 45.9 | 58.9 | 12.2 | 10.7 | |
| + Total Adjustments (incl. Working Capital) | 3.9 | -23.3 | -40.3 | -0.8 | — | |
| Cash from Operations (pre-tax) | 19.8 | 22.6 | 18.6 | 11.5 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | -1.0 | -0.2 | 5.3 | — | |
| + Income Taxes Paid | 15.9 | 12.4 | -10.8 | 9.8 | — | |
| Cash from Operating Activities | 3.9 | 9.2 | 29.3 | 7.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 21.7 | 33.0 | 39.0 | 32.3 | — | |
| + Disp of Fixed Assets | 0.0 | 0.3 | 0.6 | 0.3 | — | |
| + Disp of Investment Property | 0.4 | 0.0 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 8.6 | 8.0 | 7.7 | 6.4 | — | |
| + Other Inflows / (Outflows) — Investing | 37.5 | 30.0 | 3.9 | 29.4 | — | |
| Cash from Investing Activities | 24.8 | 5.3 | -26.8 | 3.8 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Exercise of Stock Options | 6.1 | 2.2 | 2.5 | 3.3 | — | |
| + Payments — Change in Ownership of Subsidiaries | 0.0 | 15.0 | 0.0 | 6.3 | — | |
| + Payment of Lease Liabilities | 3.9 | 3.0 | 2.4 | 2.8 | — | |
| + Interest Paid | 0.1 | 0.0 | 0.0 | 0.1 | — | |
| + Dividends Paid | 0.0 | 6.7 | 10.1 | 13.6 | — | |
| + Other Inflows / (Outflows) — Financing | -35.8 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -33.7 | -22.6 | -10.0 | -19.5 | — | |
| Net Changes in Cash (pre-FX) | -5.1 | -8.0 | -7.6 | -8.7 | — | |
| + Effect of FX Rate Changes on Cash | 0.3 | -1.9 | 0.6 | 4.3 | — | |
| Net Changes in Cash | -4.8 | -9.9 | -7.0 | -4.4 | — | |
| Closing Cash | 49.8 | 39.9 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -3.6 | 1.2 | 3.2 | -13.4 | -4.7 | |
| EBITDA Margin % | -1.05 | 0.39 | 0.90 | -3.42 | -1.20 | |
| Free Cash Flow (CFO − Capex) | -17.8 | -23.7 | -9.7 | -25.3 | -25.3 | |
| Free Cash Flow to Equity | — | -36.6 | -9.0 | -25.8 | — | |
| Free Cash Flow per Basic Share | -1.31 | -1.74 | -0.71 | -1.85 | -1.85 | |
| Cash Flow to Net Income | 0.46 | 0.23 | 0.61 | 1.18 | — | |
| Cash Paid for Taxes | 15.9 | 12.4 | -10.8 | 9.8 | — | |
| Cash Paid for Interest | 0.1 | 0.0 | 0.0 | 0.1 | — | |