| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1.9 | 1.3 | 3.2 | 3.1 | ||
| — | 7.9 | 9.8 | 16.1 | 17.2 | ||
| — | −0.8 | −0.5 | −0.4 | −0.0 | ||
| — | −0.2 | −17.4 | 0.1 | −0.9 | ||
Changes in working capital | ||||||
| — | −9.2 | 13.1 | −1.6 | 3.9 | ||
| — | −1.5 | −15.6 | 3.0 | 2.2 | ||
| — | −6.4 | −0.5 | 4.4 | 0.0 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 8.4 | ||
| — | 3.7 | −2.0 | −2.1 | 3.7 | ||
| — | −1.2 | 2.8 | 1.7 | −1.8 | ||
| — | −4.5 | −0.7 | 0.2 | 0.5 | ||
Cash from operating activities | ||||||
| 3.3 | 3.5 | 10.1 | 0.4 | −9.0 | ||
| — | −10.2 | −9.8 | 24.6 | 36.4 | ||
| — | −6.7 | 0.3 | 25.0 | 27.4 | ||
| — | −0.7 | 0.0 | −0.1 | 3.8 | ||
| — | −6.0 | 0.3 | 25.1 | 23.6 | ||
Cash from investing activities | ||||||
| — | 0.7 | 50.2 | 1.2 | 16.4 | ||
| — | 0.0 | −0.6 | −0.3 | −0.3 | ||
| — | 0.8 | 0.5 | 0.4 | 0.0 | ||
| — | −12.4 | −15.5 | 10.0 | −1.7 | ||
| — | −10.9 | 34.5 | 11.3 | 14.4 | ||
Cash from financing activities | ||||||
| — | 3.3 | 1.0 | 0.0 | 0.0 | ||
| — | 16.4 | 3.1 | 16.9 | 24.3 | ||
| — | 7.9 | 9.8 | 16.1 | 17.2 | ||
| — | 1.3 | 0.0 | 0.0 | 0.0 | ||
| — | 39.3 | −22.9 | −3.5 | 2.3 | ||
| — | 17.1 | −34.8 | −36.5 | −39.1 | ||
| — | 0.2 | 0.1 | −0.2 | −1.1 | ||
| — | 0.2 | 0.1 | −0.2 | −1.1 | ||
| — | — | — | 0.3 | 0.4 | ||
Reference items | ||||||
| 10.6 | 10.8 | 2.7 | 18.5 | 9.8 | ||
| 5.6% | 5.7% | 1.3% | 8.8% | 4.8% | ||
| −6.0 | −6.0 | 0.3 | 25.1 | 23.6 | ||
| — | −23.4 | −49.1 | −11.5 | — | ||
| −₹0.23 | −₹0.23 | ₹0.01 | ₹0.97 | ₹0.91 | ||
| — | −20.72× | 0.08× | 5.41× | −1.86× | ||
| — | −0.7 | 0.0 | −0.1 | 3.8 | ||
| — | 7.9 | 9.8 | 16.1 | 17.2 | ||
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 | 3.1 | 3.2 | 1.3 | 1.9 | — | |
| + Finance Costs | 17.2 | 16.1 | 9.8 | 7.9 | — | |
| + Interest Income | -0.0 | -0.4 | -0.5 | -0.8 | — | |
| + Other Non-cash Items | -0.9 | 0.1 | -17.4 | -0.2 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 3.9 | -1.6 | 13.1 | -9.2 | — | |
| + Trade Receivables — Current | 2.2 | 3.0 | -15.6 | -1.5 | — | |
| + Other Financial Assets — Current | 0.0 | 4.4 | -0.5 | -6.4 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Other Current Assets | 8.4 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-current Assets | 3.7 | -2.1 | -2.0 | 3.7 | — | |
| + Trade Payables — Current | -1.8 | 1.7 | 2.8 | -1.2 | — | |
| + Other Current Liabilities | 0.5 | 0.2 | -0.7 | -4.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -9.0 | 0.4 | 10.1 | 3.5 | 3.3 | |
| + Total Adjustments (incl. Working Capital) | 36.4 | 24.6 | -9.8 | -10.2 | — | |
| Cash from Operations (pre-tax) | 27.4 | 25.0 | 0.3 | -6.7 | — | |
| + Income Taxes Paid | 3.8 | -0.1 | 0.0 | -0.7 | — | |
| Cash from Operating Activities | 23.6 | 25.1 | 0.3 | -6.0 | — | |
| Cash from Investing Activities | ||||||
| + Disp of Fixed Assets | 16.4 | 1.2 | 50.2 | 0.7 | — | |
| + Government Grants Received | -0.3 | -0.3 | -0.6 | 0.0 | — | |
| + Interest Received — Investing | 0.0 | 0.4 | 0.5 | 0.8 | — | |
| + Other Inflows / (Outflows) — Investing | -1.7 | 10.0 | -15.5 | -12.4 | — | |
| Cash from Investing Activities | 14.4 | 11.3 | 34.5 | -10.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 0.0 | 1.0 | 3.3 | — | |
| + Repayment of Borrowings | 24.3 | 16.9 | 3.1 | 16.4 | — | |
| + Interest Paid | 17.2 | 16.1 | 9.8 | 7.9 | — | |
| + Dividends Paid | 0.0 | 0.0 | 0.0 | 1.3 | — | |
| + Other Inflows / (Outflows) — Financing | 2.3 | -3.5 | -22.9 | 39.3 | — | |
| Cash from Financing Activities | -39.1 | -36.5 | -34.8 | 17.1 | — | |
| Net Changes in Cash (pre-FX) | -1.1 | -0.2 | 0.1 | 0.2 | — | |
| Net Changes in Cash | -1.1 | -0.2 | 0.1 | 0.2 | — | |
| Closing Cash | 0.4 | 0.3 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 9.8 | 18.5 | 2.7 | 10.8 | 10.6 | |
| EBITDA Margin % | 4.80 | 8.79 | 1.25 | 5.65 | 5.61 | |
| Free Cash Flow (CFO − Capex) | 23.6 | 25.1 | 0.3 | -6.0 | -6.0 | |
| Free Cash Flow to Equity | — | -11.5 | -49.1 | -23.4 | — | |
| Free Cash Flow per Basic Share | 0.91 | 0.97 | 0.01 | -0.23 | -0.23 | |
| Cash Flow to Net Income | -1.86 | 5.41 | 0.08 | -20.72 | — | |
| Cash Paid for Taxes | 3.8 | -0.1 | 0.0 | -0.7 | — | |
| Cash Paid for Interest | 17.2 | 16.1 | 9.8 | 7.9 | — | |