| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −3.3 | −3.1 | −1.8 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | −0.5 | −0.2 | −0.1 | −0.2 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.2 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −38.0 | 0.0 | 0.0 | −0.6 | ||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 0.0 | −0.1 | −0.0 | 9.9 | ||
| — | 0.3 | 0.0 | 0.0 | −0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | 0.1 | 0.1 | 0.0 | ||
| — | 0.0 | 0.1 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.4 | 0.0 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 1.4 | 1.4 | 2.8 | 2.4 | 1.1 | ||
| — | −37.7 | −3.6 | −3.2 | 7.6 | ||
| — | −36.3 | −0.8 | −0.8 | 8.6 | ||
| — | −4.7 | 0.0 | 0.0 | 0.0 | ||
| — | −4.7 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.7 | 0.0 | 0.0 | 0.0 | ||
| — | −37.0 | −0.8 | −0.8 | 8.6 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 20.0 | ||
| — | 19.9 | 0.2 | 0.0 | 9.6 | ||
| — | 0.0 | 1.0 | 2.1 | 0.0 | ||
| — | 15.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 4.7 | 3.3 | 3.1 | 1.8 | ||
| — | 0.0 | 0.5 | −0.6 | 0.3 | ||
| — | 39.6 | 2.0 | 1.6 | −8.9 | ||
Cash from financing activities | ||||||
| — | 2.6 | 1.2 | 0.8 | −0.2 | ||
| — | 2.6 | 1.2 | 0.8 | −0.2 | ||
| — | — | — | 0.9 | −0.2 | ||
Reference items | ||||||
| 1.4 | 1.4 | 2.6 | 2.4 | 1.1 | ||
| 19.0% | 25.2% | 74.8% | 72.6% | 53.8% | ||
| −37.0 | −37.0 | −0.8 | −0.8 | 8.6 | ||
| — | −37.0 | — | — | — | ||
| −₹41.17 | −₹41.17 | −₹0.90 | −₹0.88 | ₹9.61 | ||
| — | −51.61× | −0.35× | −0.44× | 9.23× | ||
| — | 0.7 | 0.0 | 0.0 | 0.0 | ||
| — | 4.7 | — | — | — | ||
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 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Interest Income | -1.8 | -3.1 | -3.3 | 0.0 | — | |
| + Dividend Income | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | -0.2 | -0.1 | -0.2 | -0.5 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | -0.2 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -0.6 | 0.0 | 0.0 | -38.0 | — | |
| + Trade Receivables — Current | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Current | 9.9 | -0.0 | -0.1 | 0.0 | — | |
| + Other Financial Assets — Non-current | -0.0 | 0.0 | 0.0 | 0.3 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 0.0 | 0.1 | 0.1 | -0.0 | — | |
| + Trade Payables — Non-current | 0.0 | 0.0 | 0.1 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | 0.0 | 0.4 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 1.1 | 2.4 | 2.8 | 1.4 | 1.4 | |
| + Total Adjustments (incl. Working Capital) | 7.6 | -3.2 | -3.6 | -37.7 | — | |
| Cash from Operations (pre-tax) | 8.6 | -0.8 | -0.8 | -36.3 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | 0.0 | -4.7 | — | |
| + Interest Paid — Operating | 0.0 | 0.0 | 0.0 | -4.7 | — | |
| + Dividends Received — Operating | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.0 | 0.0 | 0.0 | 0.7 | — | |
| Cash from Operating Activities | 8.6 | -0.8 | -0.8 | -37.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 20.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 9.6 | 0.0 | 0.2 | 19.9 | — | |
| + Acq of Other Long-term Assets | 0.0 | 2.1 | 1.0 | 0.0 | — | |
| + Disp of Other Long-term Assets | 0.0 | 0.0 | 0.0 | 15.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 1.8 | 3.1 | 3.3 | 4.7 | — | |
| + Income Taxes (Paid) / Refund — Investing | 0.3 | -0.6 | 0.5 | 0.0 | — | |
| Cash from Investing Activities | -8.9 | 1.6 | 2.0 | 39.6 | — | |
| Cash from Financing Activities | ||||||
| Net Changes in Cash (pre-FX) | -0.2 | 0.8 | 1.2 | 2.6 | — | |
| Net Changes in Cash | -0.2 | 0.8 | 1.2 | 2.6 | — | |
| Closing Cash | -0.2 | 0.9 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 1.1 | 2.4 | 2.6 | 1.4 | 1.4 | |
| EBITDA Margin % | 53.81 | 72.56 | 74.80 | 25.24 | 19.03 | |
| Free Cash Flow (CFO − Capex) | 8.6 | -0.8 | -0.8 | -37.0 | -37.0 | |
| Free Cash Flow to Equity | — | — | — | -37.0 | — | |
| Free Cash Flow per Basic Share | 9.61 | -0.88 | -0.90 | -41.17 | -41.17 | |
| Cash Flow to Net Income | 9.23 | -0.44 | -0.35 | -51.61 | — | |
| Cash Paid for Taxes | 0.0 | 0.0 | 0.0 | 0.7 | — | |
| Cash Paid for Interest | — | — | — | 4.7 | — | |