| 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 | 0.2 | 0.3 | ||
| — | 0.0 | 0.0 | 0.5 | 0.4 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.0 | 2.5 | −0.9 | ||
| — | 0.1 | 1.5 | 1.7 | −0.2 | ||
| — | −0.4 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | −0.1 | 0.0 | 0.0 | ||
| — | −0.3 | −0.5 | −1.9 | −0.1 | ||
| — | −0.0 | −0.0 | −1.5 | 0.8 | ||
| — | 0.9 | −0.4 | −0.1 | −0.5 | ||
| — | 0.0 | −0.0 | −0.2 | 0.0 | ||
Cash from operating activities | ||||||
| −0.9 | −0.7 | −0.8 | −7.1 | −0.1 | ||
| — | 0.2 | 0.4 | 1.3 | −0.1 | ||
| — | −0.6 | −0.4 | −5.8 | −0.2 | ||
| — | 0.0 | 0.0 | 2.1 | 0.0 | ||
| — | −0.6 | −0.4 | −3.7 | −0.2 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 11.5 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.0 | 11.5 | −0.0 | ||
Cash from financing activities | ||||||
| — | 0.0 | −1.6 | 0.0 | 1.2 | ||
| — | −0.8 | 0.0 | 1.2 | 0.0 | ||
| — | 0.0 | 0.0 | 0.5 | 0.4 | ||
| — | −0.0 | 1.9 | −1.8 | 0.1 | ||
| — | 0.8 | 0.3 | −3.5 | 0.9 | ||
| — | 0.2 | −0.1 | 4.3 | 0.7 | ||
| — | 0.2 | −0.1 | 4.3 | 0.7 | ||
| — | — | — | 0.5 | −3.2 | ||
Reference items | ||||||
| −1.2 | −1.0 | −0.9 | −6.5 | 0.5 | ||
| −1,618.7% | −1,030.1% | −258.2% | −309.6% | 8.7% | ||
| −0.6 | −0.6 | −0.4 | −3.7 | −0.2 | ||
| — | — | −2.0 | −8.8 | — | ||
| −₹0.69 | −₹0.69 | −₹0.51 | −₹4.51 | −₹0.27 | ||
| — | 0.76× | 0.48× | 0.46× | 3.26× | ||
| — | — | 0.0 | 0.5 | 0.4 | ||
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 | 0.3 | 0.2 | 0.0 | 0.0 | — | |
| + Finance Costs | 0.4 | 0.5 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -0.9 | 2.5 | 0.0 | 0.0 | — | |
| + Trade Receivables — Current | -0.2 | 1.7 | 1.5 | 0.1 | — | |
| + Other Financial Assets — Current | 0.0 | 0.0 | 0.0 | -0.4 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | -0.1 | -0.0 | — | |
| + Other Current Assets | -0.1 | -1.9 | -0.5 | -0.3 | — | |
| + Trade Payables — Current | 0.8 | -1.5 | -0.0 | -0.0 | — | |
| + Other Current Liabilities | -0.5 | -0.1 | -0.4 | 0.9 | — | |
| + Provisions — Current | 0.0 | -0.2 | -0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -0.1 | -7.1 | -0.8 | -0.7 | -0.9 | |
| + Total Adjustments (incl. Working Capital) | -0.1 | 1.3 | 0.4 | 0.2 | — | |
| Cash from Operations (pre-tax) | -0.2 | -5.8 | -0.4 | -0.6 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 2.1 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | -0.2 | -3.7 | -0.4 | -0.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 11.5 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| Cash from Investing Activities | -0.0 | 11.5 | -0.0 | 0.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 1.2 | 0.0 | -1.6 | 0.0 | — | |
| + Repayment of Borrowings | 0.0 | 1.2 | 0.0 | -0.8 | — | |
| + Interest Paid | 0.4 | 0.5 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | 0.1 | -1.8 | 1.9 | -0.0 | — | |
| Cash from Financing Activities | 0.9 | -3.5 | 0.3 | 0.8 | — | |
| Net Changes in Cash (pre-FX) | 0.7 | 4.3 | -0.1 | 0.2 | — | |
| Net Changes in Cash | 0.7 | 4.3 | -0.1 | 0.2 | — | |
| Closing Cash | -3.2 | 0.5 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 0.5 | -6.5 | -0.9 | -1.0 | -1.2 | |
| EBITDA Margin % | 8.65 | -309.60 | -258.21 | -1,030.05 | -1,618.67 | |
| Free Cash Flow (CFO − Capex) | -0.2 | -3.7 | -0.4 | -0.6 | -0.6 | |
| Free Cash Flow to Equity | — | -8.8 | -2.0 | — | — | |
| Free Cash Flow per Basic Share | -0.27 | -4.51 | -0.51 | -0.69 | -0.69 | |
| Cash Flow to Net Income | 3.26 | 0.46 | 0.48 | 0.76 | — | |
| Cash Paid for Interest | 0.4 | 0.5 | 0.0 | — | — | |