| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.9 | 1.2 | 1.4 | 1.6 | ||
| — | 0.7 | 1.0 | 1.0 | 0.7 | ||
| — | −0.7 | −0.4 | −0.3 | −0.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.1 | 0.0 | 0.1 | ||
Changes in working capital | ||||||
| — | 2.0 | 0.9 | −3.0 | 4.5 | ||
| — | 2.6 | 5.2 | 3.3 | 12.3 | ||
| — | 0.0 | 0.0 | −0.0 | −0.0 | ||
| — | 0.5 | 0.0 | −0.4 | −0.1 | ||
| — | −1.2 | 1.7 | −2.4 | −2.5 | ||
| — | 0.2 | 0.2 | −0.7 | 1.2 | ||
| — | −3.0 | −4.1 | 3.6 | −1.2 | ||
| — | 0.0 | 0.0 | −5.4 | −5.1 | ||
| — | −0.0 | 0.1 | 0.4 | −0.4 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.2 | 0.3 | 0.2 | −0.0 | ||
Cash from operating activities | ||||||
| −1.3 | −0.1 | −0.6 | −2.6 | 0.3 | ||
| — | 2.2 | 6.0 | −2.2 | 10.8 | ||
| — | 2.1 | 5.5 | −4.8 | 11.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 2.1 | 5.5 | −4.8 | 11.0 | ||
Cash from investing activities | ||||||
| — | 0.2 | 0.4 | 0.4 | 1.6 | ||
| — | 0.4 | 0.0 | 0.0 | 0.1 | ||
| — | 0.7 | 0.4 | 0.3 | 0.2 | ||
| — | 1.0 | 0.0 | −0.1 | −1.3 | ||
Cash from financing activities | ||||||
| — | 2.3 | 4.5 | −6.1 | 9.1 | ||
| — | 0.7 | 1.0 | 1.0 | 0.7 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −3.0 | −5.5 | 5.1 | −9.7 | ||
| — | 0.1 | −0.0 | 0.1 | −0.0 | ||
| — | 0.1 | −0.0 | 0.1 | −0.0 | ||
| — | — | — | 0.2 | 0.1 | ||
Reference items | ||||||
| −0.4 | 0.8 | 1.1 | −0.5 | 2.3 | ||
| −0.4% | 0.8% | 1.0% | −0.6% | 2.3% | ||
| 2.0 | 2.0 | 5.1 | −5.2 | 9.4 | ||
| — | −1.0 | −0.4 | −5.5 | — | ||
| ₹0.72 | ₹0.72 | ₹1.87 | −₹1.92 | ₹3.45 | ||
| 12.60× | — | — | — | — | ||
| — | −9.83× | −8.33× | 1.87× | 50.02× | ||
| — | −0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 0.7 | 1.0 | 1.0 | 0.7 | ||
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 | 1.6 | 1.4 | 1.2 | 0.9 | — | |
| + Finance Costs | 0.7 | 1.0 | 1.0 | 0.7 | — | |
| + Interest Income | -0.2 | -0.3 | -0.4 | -0.7 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 0.1 | 0.0 | -0.1 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 4.5 | -3.0 | 0.9 | 2.0 | — | |
| + Trade Receivables — Current | 12.3 | 3.3 | 5.2 | 2.6 | — | |
| + Other Financial Assets — Current | -0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Non-current | -0.1 | -0.4 | 0.0 | 0.5 | — | |
| + Other Current Assets | -2.5 | -2.4 | 1.7 | -1.2 | — | |
| + Other Non-current Assets | 1.2 | -0.7 | 0.2 | 0.2 | — | |
| + Trade Payables — Current | -1.2 | 3.6 | -4.1 | -3.0 | — | |
| + Other Financial Liabilities — Current | -5.1 | -5.4 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | -0.4 | 0.4 | 0.1 | -0.0 | — | |
| + Provisions — Current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Provisions — Non-current | -0.0 | 0.2 | 0.3 | 0.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 0.3 | -2.6 | -0.6 | -0.1 | -1.3 | |
| + Total Adjustments (incl. Working Capital) | 10.8 | -2.2 | 6.0 | 2.2 | — | |
| Cash from Operations (pre-tax) | 11.1 | -4.8 | 5.5 | 2.1 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.2 | 0.0 | 0.0 | -0.0 | — | |
| Cash from Operating Activities | 11.0 | -4.8 | 5.5 | 2.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 1.6 | 0.4 | 0.4 | 0.2 | — | |
| + Disp of Fixed Assets | 0.1 | 0.0 | 0.0 | 0.4 | — | |
| + Interest Received — Investing | 0.2 | 0.3 | 0.4 | 0.7 | — | |
| Cash from Investing Activities | -1.3 | -0.1 | 0.0 | 1.0 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | 9.1 | -6.1 | 4.5 | 2.3 | — | |
| + Interest Paid | 0.7 | 1.0 | 1.0 | 0.7 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -9.7 | 5.1 | -5.5 | -3.0 | — | |
| Net Changes in Cash (pre-FX) | -0.0 | 0.1 | -0.0 | 0.1 | — | |
| Net Changes in Cash | -0.0 | 0.1 | -0.0 | 0.1 | — | |
| Closing Cash | 0.1 | 0.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 2.3 | -0.5 | 1.1 | 0.8 | -0.4 | |
| EBITDA Margin % | 2.32 | -0.60 | 0.98 | 0.81 | -0.41 | |
| Free Cash Flow (CFO − Capex) | 9.4 | -5.2 | 5.1 | 2.0 | 2.0 | |
| Free Cash Flow to Equity | — | -5.5 | -0.4 | -1.0 | — | |
| Free Cash Flow per Basic Share | 3.45 | -1.92 | 1.87 | 0.72 | 0.72 | |
| Price to Free Cash Flow | — | — | — | — | 12.60 | |
| Cash Flow to Net Income | 50.02 | 1.87 | -8.33 | -9.83 | — | |
| Cash Paid for Taxes | 0.2 | 0.0 | 0.0 | -0.0 | — | |
| Cash Paid for Interest | 0.7 | 1.0 | 1.0 | 0.7 | — | |