| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.8 | 5.4 | 2.8 | 3.3 | ||
| — | 0.0 | 0.0 | 0.0 | 2.0 | ||
| — | −0.1 | −0.1 | −0.0 | −0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.0 | 0.1 | 5.3 | ||
| — | 0.0 | −0.2 | 0.1 | 0.2 | ||
| — | −0.1 | −0.2 | 0.1 | −2.7 | ||
| — | 0.0 | 0.0 | 4.0 | 0.0 | ||
| — | 0.2 | 0.4 | −0.1 | −4.0 | ||
Cash from operating activities | ||||||
| −1.4 | −1.3 | −5.4 | −2.9 | −9.5 | ||
| — | 0.8 | 5.3 | 6.8 | 4.1 | ||
| — | −0.5 | −0.2 | 3.9 | −5.4 | ||
| — | −0.5 | −0.0 | 0.0 | 0.0 | ||
| — | 5.0 | −5.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 5.0 | −5.2 | 3.9 | −5.3 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.1 | ||
| — | 0.1 | 0.1 | 0.0 | 0.0 | ||
| — | 0.1 | 0.1 | 0.0 | 0.2 | ||
Cash from financing activities | ||||||
| — | 4.6 | −5.0 | 4.0 | −7.2 | ||
| — | 0.5 | 0.0 | 0.0 | 2.0 | ||
| — | −5.1 | 5.0 | −4.0 | 5.2 | ||
| — | −0.0 | −0.0 | −0.1 | 0.0 | ||
| — | −0.0 | −0.0 | −0.1 | 0.0 | ||
| — | — | — | 0.0 | 0.1 | ||
Reference items | ||||||
| −0.3 | −0.3 | −0.3 | −0.3 | −4.3 | ||
| — | — | — | −206.2% | −30.9% | ||
| 5.0 | 5.0 | −5.2 | 3.9 | −5.3 | ||
| — | −0.1 | −0.2 | −0.1 | — | ||
| ₹1.75 | ₹1.75 | −₹1.80 | ₹1.36 | −₹1.86 | ||
| 2.86× | — | — | — | — | ||
| — | −3.89× | 0.95× | −1.33× | 0.56× | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 0.5 | 0.0 | 0.0 | 2.0 | ||
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 | 3.3 | 2.8 | 5.4 | 0.8 | — | |
| + Finance Costs | 2.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Income | -0.0 | -0.0 | -0.1 | -0.1 | — | |
| + 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 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 5.3 | 0.1 | 0.0 | 0.0 | — | |
| + Trade Receivables — Current | 0.2 | 0.1 | -0.2 | 0.0 | — | |
| + Other Current Assets | -2.7 | 0.1 | -0.2 | -0.1 | — | |
| + Other Non-current Assets | 0.0 | 4.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | -4.0 | -0.1 | 0.4 | 0.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -9.5 | -2.9 | -5.4 | -1.3 | -1.4 | |
| + Total Adjustments (incl. Working Capital) | 4.1 | 6.8 | 5.3 | 0.8 | — | |
| Cash from Operations (pre-tax) | -5.4 | 3.9 | -0.2 | -0.5 | — | |
| + Interest Paid — Operating | 0.0 | 0.0 | -0.0 | -0.5 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | -5.0 | 5.0 | — | |
| + Income Taxes Paid | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | -5.3 | 3.9 | -5.2 | 5.0 | — | |
| Cash from Investing Activities | ||||||
| + Disp of Investment Property | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.0 | 0.0 | 0.1 | 0.1 | — | |
| Cash from Investing Activities | 0.2 | 0.0 | 0.1 | 0.1 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | -7.2 | 4.0 | -5.0 | 4.6 | — | |
| + Interest Paid | 2.0 | 0.0 | 0.0 | 0.5 | — | |
| Cash from Financing Activities | 5.2 | -4.0 | 5.0 | -5.1 | — | |
| Net Changes in Cash (pre-FX) | 0.0 | -0.1 | -0.0 | -0.0 | — | |
| Net Changes in Cash | 0.0 | -0.1 | -0.0 | -0.0 | — | |
| Closing Cash | 0.1 | 0.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -4.3 | -0.3 | -0.3 | -0.3 | -0.3 | |
| EBITDA Margin % | -30.88 | -206.20 | — | — | — | |
| Free Cash Flow (CFO − Capex) | -5.3 | 3.9 | -5.2 | 5.0 | 5.0 | |
| Free Cash Flow to Equity | — | -0.1 | -0.2 | -0.1 | — | |
| Free Cash Flow per Basic Share | -1.86 | 1.36 | -1.80 | 1.75 | 1.75 | |
| Price to Free Cash Flow | — | — | — | — | 2.86 | |
| Cash Flow to Net Income | 0.56 | -1.33 | 0.95 | -3.89 | — | |
| Cash Paid for Taxes | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash Paid for Interest | 2.0 | 0.0 | 0.0 | 0.5 | — | |