| 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 | 8.9 | 12.5 | 13.9 | ||
| — | 0.0 | 0.0 | −0.0 | −0.0 | ||
| — | 0.1 | 0.4 | 0.3 | 0.4 | ||
| — | −0.1 | −0.4 | −0.7 | −0.6 | ||
| — | 0.0 | −0.1 | 0.0 | 0.0 | ||
| — | −0.6 | 0.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 1.2 | −1.3 | −2.3 | 2.1 | ||
| — | 0.0 | 0.0 | 2.5 | 9.3 | ||
| — | 5.7 | 2.4 | −0.5 | 13.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.1 | 0.0 | 0.3 | −4.6 | ||
| — | 0.0 | 0.0 | −2.6 | −9.2 | ||
| — | −1.2 | 1.4 | −3.2 | 12.7 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | −0.1 | 0.2 | −0.0 | −0.1 | ||
Cash from operating activities | ||||||
| −7.7 | −10.1 | −16.6 | −16.1 | −1.8 | ||
| — | 5.9 | 11.4 | 6.3 | 36.7 | ||
| — | −4.2 | −5.2 | −9.8 | 35.0 | ||
| — | −0.0 | −0.2 | 0.3 | −1.1 | ||
| — | −4.1 | −5.0 | −10.0 | 36.1 | ||
Cash from investing activities | ||||||
| — | 0.2 | 0.0 | 0.4 | 0.5 | ||
| — | 0.0 | 1.1 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 1.5 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 17.3 | ||
| — | 0.1 | 0.5 | 0.7 | 0.6 | ||
| — | −0.1 | −0.5 | 0.3 | −15.7 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.2 | 0.0 | 0.4 | ||
| — | −2.2 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.1 | 0.4 | 0.3 | 0.4 | ||
| — | −0.5 | 0.0 | 0.0 | 0.0 | ||
| — | −2.8 | −0.1 | −0.3 | 0.1 | ||
| — | −7.1 | −5.7 | −10.1 | 20.5 | ||
| — | −7.1 | −5.7 | −10.1 | 20.5 | ||
| — | — | — | 14.7 | 24.8 | ||
Reference items | ||||||
| −6.9 | −9.9 | −7.9 | −6.5 | 2.7 | ||
| −141.7% | −281.6% | −74.4% | −86.1% | 8.6% | ||
| −4.3 | −4.3 | −6.1 | −10.4 | 35.6 | ||
| — | −6.7 | −2.9 | −10.7 | — | ||
| −₹0.21 | −₹0.21 | −₹0.29 | −₹0.50 | ₹1.70 | ||
| — | 0.41× | 0.30× | 0.62× | −20.63× | ||
| — | −0.0 | −0.2 | 0.3 | −1.1 | ||
| — | 0.1 | 0.4 | 0.3 | 0.4 | ||
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 | 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 | 13.9 | 12.5 | 8.9 | 0.9 | — | |
| + Impairment Loss / (Reversal) | -0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Finance Costs | 0.4 | 0.3 | 0.4 | 0.1 | — | |
| + Interest Income | -0.6 | -0.7 | -0.4 | -0.1 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | -0.1 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | 0.0 | -0.6 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 2.1 | -2.3 | -1.3 | 1.2 | — | |
| + Trade Receivables — Non-current | 9.3 | 2.5 | 0.0 | 0.0 | — | |
| + Other Current Assets | 13.0 | -0.5 | 2.4 | 5.7 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Trade Payables — Current | -4.6 | 0.3 | 0.0 | 0.1 | — | |
| + Trade Payables — Non-current | -9.2 | -2.6 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 12.7 | -3.2 | 1.4 | -1.2 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Provisions — Current | -0.1 | -0.0 | 0.2 | -0.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -1.8 | -16.1 | -16.6 | -10.1 | -7.7 | |
| + Total Adjustments (incl. Working Capital) | 36.7 | 6.3 | 11.4 | 5.9 | — | |
| Cash from Operations (pre-tax) | 35.0 | -9.8 | -5.2 | -4.2 | — | |
| + Income Taxes Paid | -1.1 | 0.3 | -0.2 | -0.0 | — | |
| Cash from Operating Activities | 36.1 | -10.0 | -5.0 | -4.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.5 | 0.4 | 0.0 | 0.2 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 1.1 | 0.0 | — | |
| + Disp of Fixed Assets | 1.5 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 17.3 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.6 | 0.7 | 0.5 | 0.1 | — | |
| Cash from Investing Activities | -15.7 | 0.3 | -0.5 | -0.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Exercise of Stock Options | 0.4 | 0.0 | 0.2 | 0.0 | — | |
| + Proceeds from Borrowings | 0.0 | 0.0 | 0.0 | -2.2 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Paid | 0.4 | 0.3 | 0.4 | 0.1 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | -0.5 | — | |
| Cash from Financing Activities | 0.1 | -0.3 | -0.1 | -2.8 | — | |
| Net Changes in Cash (pre-FX) | 20.5 | -10.1 | -5.7 | -7.1 | — | |
| Net Changes in Cash | 20.5 | -10.1 | -5.7 | -7.1 | — | |
| Closing Cash | 24.8 | 14.7 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 2.7 | -6.5 | -7.9 | -9.9 | -6.9 | |
| EBITDA Margin % | 8.57 | -86.08 | -74.37 | -281.58 | -141.65 | |
| Free Cash Flow (CFO − Capex) | 35.6 | -10.4 | -6.1 | -4.3 | -4.3 | |
| Free Cash Flow to Equity | — | -10.7 | -2.9 | -6.7 | — | |
| Free Cash Flow per Basic Share | 1.70 | -0.50 | -0.29 | -0.21 | -0.21 | |
| Cash Flow to Net Income | -20.63 | 0.62 | 0.30 | 0.41 | — | |
| Cash Paid for Taxes | -1.1 | 0.3 | -0.2 | -0.0 | — | |
| Cash Paid for Interest | 0.4 | 0.3 | 0.4 | 0.1 | — | |