| 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. | |||||
|---|---|---|---|---|---|---|
| — | 107 | 105 | 112 | 98.5 | ||
| — | −26.8 | −290 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −4.4 | 2.8 | 24.7 | 163 | ||
| — | −177 | 0.0 | 8.1 | 22.9 | ||
| — | 0.0 | 507 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −16.5 | 0.0 | ||
| — | −0.9 | 196 | 0.0 | −432 | ||
| — | 0.0 | 0.0 | 65.8 | −106 | ||
| — | 9.0 | 2.1 | 0.0 | 0.0 | ||
| — | −6.2 | −109 | 253 | 168 | ||
| — | −0.0 | −0.0 | −44.2 | 0.1 | ||
Cash from operating activities | ||||||
| 43.9 | 44.5 | −689 | −432 | −233 | ||
| — | −98.9 | 413 | 404 | −86.1 | ||
| — | −54.4 | −276 | −28.3 | −319 | ||
| — | 0.0 | 0.0 | 0.0 | 2.4 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −54.4 | −276 | −28.3 | −317 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 14.4 | ||
| — | −125 | −75.5 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.5 | ||
| — | −50.6 | 2.5 | 2.1 | 0.0 | ||
| — | 5.4 | 245 | 106 | 141 | ||
| — | 0.0 | 0.0 | 0.0 | 5.0 | ||
| — | 0.0 | 0.0 | 7.7 | 0.0 | ||
| — | −227 | 6.8 | 0.0 | 18.9 | ||
| — | −397 | 179 | 116 | 140 | ||
Cash from financing activities | ||||||
| — | 33.6 | 23.5 | 0.0 | 0.0 | ||
| — | 22.1 | 0.0 | 0.0 | 0.0 | ||
| — | 380 | 32.6 | 176 | 204 | ||
| — | 0.0 | 0.0 | 251 | 0.0 | ||
| — | 0.0 | 49.8 | −17.0 | −38.0 | ||
| — | 436 | 106 | −92.6 | 166 | ||
| — | −15.7 | 9.2 | −4.9 | −10.4 | ||
| — | −15.7 | 9.2 | −4.9 | −10.4 | ||
| — | — | — | 6.4 | 11.3 | ||
Reference items | ||||||
| −212 | −212 | −583 | −14.4 | 7.9 | ||
| −4,205.1% | −4,205.1% | −631.9% | −4.8% | 0.9% | ||
| −54.4 | −54.4 | −276 | −28.3 | −331 | ||
| −₹4.30 | −₹4.30 | −₹21.80 | −₹2.24 | −₹26.18 | ||
| — | −1.19× | 0.40× | 0.07× | 1.35× | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
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 | 98.5 | 112.3 | 105.2 | 106.9 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | -290.0 | -26.8 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 162.7 | 24.7 | 2.8 | -4.4 | — | |
| + Trade Receivables — Current | 22.9 | 8.1 | 0.0 | -176.6 | — | |
| + Trade Receivables — Non-current | 0.0 | 0.0 | 507.0 | 0.0 | — | |
| + Other Financial Assets — Current | 0.0 | -16.5 | 0.0 | 0.0 | — | |
| + Other Current Assets | -432.0 | 0.0 | 195.9 | -0.9 | — | |
| + Trade Payables — Current | -106.3 | 65.8 | 0.0 | 0.0 | — | |
| + Trade Payables — Non-current | 0.0 | 0.0 | 2.1 | 9.0 | — | |
| + Other Current Liabilities | 167.8 | 253.4 | -109.5 | -6.2 | — | |
| + Provisions — Current | 0.1 | -44.2 | -0.0 | -0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -233.0 | -431.9 | -689.3 | 44.5 | 43.9 | |
| + Total Adjustments (incl. Working Capital) | -86.1 | 403.6 | 413.5 | -98.9 | — | |
| Cash from Operations (pre-tax) | -319.1 | -28.3 | -275.8 | -54.4 | — | |
| + Other Inflows / (Outflows) — Operating | 2.4 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | -316.8 | -28.3 | -275.8 | -54.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 14.4 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | -75.5 | -125.4 | — | |
| + Acq of Investment Property | 0.5 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 0.0 | 2.1 | 2.5 | -50.6 | — | |
| + Disp of Goodwill | 141.2 | 106.2 | 245.3 | 5.4 | — | |
| + Acq of Other Long-term Assets | 5.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Other Long-term Assets | 0.0 | 7.7 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Investing | 18.9 | 0.0 | 6.8 | -226.8 | — | |
| Cash from Investing Activities | 140.2 | 116.0 | 179.1 | -397.4 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Other Equity Instruments | 0.0 | 0.0 | 23.5 | 33.6 | — | |
| + Proceeds — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 0.0 | 22.1 | — | |
| + Proceeds from Borrowings | 204.2 | 175.7 | 32.6 | 380.5 | — | |
| + Repayment of Borrowings | 0.0 | 251.3 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | -38.0 | -17.0 | 49.8 | 0.0 | — | |
| Cash from Financing Activities | 166.2 | -92.6 | 105.9 | 436.2 | — | |
| Net Changes in Cash (pre-FX) | -10.4 | -4.9 | 9.2 | -15.7 | — | |
| Net Changes in Cash | -10.4 | -4.9 | 9.2 | -15.7 | — | |
| Closing Cash | 11.3 | 6.4 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 7.9 | -14.4 | -582.6 | -211.6 | -212.2 | |
| EBITDA Margin % | 0.87 | -4.78 | -631.87 | -4,205.07 | -4,205.07 | |
| Free Cash Flow (CFO − Capex) | -331.2 | -28.3 | -275.8 | -54.4 | -54.4 | |
| Free Cash Flow per Basic Share | -26.18 | -2.24 | -21.80 | -4.30 | -4.30 | |
| Cash Flow to Net Income | 1.35 | 0.07 | 0.40 | -1.19 | — | |
| Cash Paid for Taxes | 0.0 | 0.0 | 0.0 | 0.0 | — | |