| Tap a line for its trend | FY26Mar 2026 |
|---|
Adjustments to reconcile profit — non-cash items | |
|---|---|
| 4.8 | |
| 0.2 | |
Changes in working capital | |
| −11.3 | |
| −23.2 | |
| 33.2 | |
Cash from operating activities | |
| 20.0 | |
| 3.7 | |
| 23.7 | |
| −0.2 | |
| −13.4 | |
| 4.7 | |
| 32.3 | |
Cash from investing activities | |
| 33.8 | |
| 0.3 | |
| 0.2 | |
| 0.0 | |
| −33.3 | |
Cash from financing activities | |
| 14.8 | |
| 13.4 | |
| 1.4 | |
| 0.4 | |
| 0.4 | |
Reference items | |
| 36.9 | |
| 5.9% | |
| −1.5 | |
| −₹0.15 | |
| 2.39× | |
| 4.7 | |
| 13.4 | |
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 | FY26 31/03/2026 | |
|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||
| + Depreciation & Amortisation | 4.8 | |
| + Other Non-cash Items | 0.2 | |
| Changes in Working Capital | ||
| + Inventories | -11.3 | |
| + Trade Receivables — Current | -23.2 | |
| + Trade Payables — Current | 33.2 | |
| Cash from Operating Activities | ||
| Profit Before Tax (per I/S) | 20.0 | |
| + Total Adjustments (incl. Working Capital) | 3.7 | |
| Cash from Operations (pre-tax) | 23.7 | |
| + Interest Received — Operating | -0.2 | |
| + Interest Paid — Operating | -13.4 | |
| + Income Taxes Paid | 4.7 | |
| Cash from Operating Activities | 32.3 | |
| Cash from Investing Activities | ||
| + Acq of Fixed Assets (Capex) | 33.8 | |
| + Disp of Fixed Assets | 0.3 | |
| + Interest Received — Investing | 0.2 | |
| + Other Inflows / (Outflows) — Investing | 0.0 | |
| Cash from Investing Activities | -33.3 | |
| Cash from Financing Activities | ||
| + Proceeds from Borrowings | 14.8 | |
| + Interest Paid | 13.4 | |
| Cash from Financing Activities | 1.4 | |
| Net Changes in Cash (pre-FX) | 0.4 | |
| Net Changes in Cash | 0.4 | |
| Reference Items | ||
| EBITDA | 36.9 | |
| EBITDA Margin % | 5.93 | |
| Free Cash Flow (CFO − Capex) | -1.5 | |
| Free Cash Flow per Basic Share | -0.15 | |
| Cash Flow to Net Income | 2.39 | |
| Cash Paid for Taxes | 4.7 | |
| Cash Paid for Interest | 13.4 | |