| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1.1 | 0.8 | 0.5 | 0.6 | ||
| — | 0.3 | 0.1 | 0.1 | 0.0 | ||
| — | −0.5 | −0.4 | −0.6 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.1 | 0.1 | ||
Changes in working capital | ||||||
| — | −7.1 | −0.1 | −0.4 | −3.6 | ||
| — | −0.4 | −0.1 | 0.1 | 0.3 | ||
| — | −0.1 | −7.8 | 0.1 | −0.2 | ||
| — | 5.1 | 0.2 | −3.2 | −2.1 | ||
| — | 2.2 | 0.5 | −3.2 | 3.9 | ||
| — | 0.3 | 0.0 | −0.1 | 0.2 | ||
| — | −0.3 | 0.8 | 0.9 | 0.8 | ||
| — | −0.0 | 0.0 | −0.0 | 0.0 | ||
| — | −0.0 | 0.1 | 0.1 | 0.0 | ||
Cash from operating activities | ||||||
| 4.4 | 5.6 | 7.0 | 4.5 | 3.6 | ||
| — | 0.5 | −5.9 | −5.8 | −0.0 | ||
| — | 6.1 | 1.1 | −1.3 | 3.6 | ||
| — | 0.0 | 0.0 | 0.0 | −0.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 1.8 | 1.2 | 1.1 | 0.8 | ||
| — | 4.2 | −0.1 | −2.4 | 2.6 | ||
Cash from investing activities | ||||||
| — | 4.8 | 3.4 | 2.6 | 0.5 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.2 | 0.0 | 0.3 | 0.4 | ||
| — | 2.2 | 0.1 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.5 | 0.4 | 0.6 | 0.1 | ||
| — | −6.3 | −3.1 | −1.7 | 0.1 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 6.9 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 7.4 | ||
| — | 0.0 | 0.0 | 0.0 | 0.7 | ||
| — | 2.2 | 0.0 | 1.5 | 0.0 | ||
| — | 0.0 | 0.4 | 0.0 | 0.2 | ||
| — | 0.3 | 0.1 | 0.1 | 0.0 | ||
| — | 0.0 | 0.4 | 0.4 | 0.2 | ||
| — | 1.9 | −0.9 | 7.9 | 7.7 | ||
| — | −0.1 | −4.1 | 3.8 | 10.4 | ||
| — | −0.1 | −4.1 | 3.8 | 10.4 | ||
| — | — | — | 21.4 | 17.6 | ||
Reference items | ||||||
| 5.5 | 6.5 | 7.6 | 4.3 | 3.6 | ||
| 8.9% | 8.7% | 11.0% | 13.0% | 9.9% | ||
| −0.5 | −0.5 | −3.4 | −5.0 | 2.2 | ||
| — | 1.4 | −3.9 | −3.6 | — | ||
| −₹0.47 | −₹0.47 | −₹3.11 | −₹4.55 | ₹1.95 | ||
| — | 1.05× | −0.02× | −0.74× | 1.09× | ||
| — | 1.8 | 1.2 | 1.1 | 0.8 | ||
| — | 0.3 | 0.1 | 0.1 | 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 | 0.6 | 0.5 | 0.8 | 1.1 | — | |
| + Finance Costs | 0.0 | 0.1 | 0.1 | 0.3 | — | |
| + Interest Income | 0.0 | -0.6 | -0.4 | -0.5 | — | |
| + Dividend Income | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Non-cash Items | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -3.6 | -0.4 | -0.1 | -7.1 | — | |
| + Other Financial Assets — Non-current | 0.3 | 0.1 | -0.1 | -0.4 | — | |
| + Other Current Assets | -0.2 | 0.1 | -7.8 | -0.1 | — | |
| + Other Bank Balances | -2.1 | -3.2 | 0.2 | 5.1 | — | |
| + Trade Payables — Current | 3.9 | -3.2 | 0.5 | 2.2 | — | |
| + Other Financial Liabilities — Current | 0.2 | -0.1 | 0.0 | 0.3 | — | |
| + Other Current Liabilities | 0.8 | 0.9 | 0.8 | -0.3 | — | |
| + Provisions — Current | 0.0 | -0.0 | 0.0 | -0.0 | — | |
| + Provisions — Non-current | 0.0 | 0.1 | 0.1 | -0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 3.6 | 4.5 | 7.0 | 5.6 | 4.4 | |
| + Total Adjustments (incl. Working Capital) | -0.0 | -5.8 | -5.9 | 0.5 | — | |
| Cash from Operations (pre-tax) | 3.6 | -1.3 | 1.1 | 6.1 | — | |
| + Interest Received — Operating | -0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Operating | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.8 | 1.1 | 1.2 | 1.8 | — | |
| Cash from Operating Activities | 2.6 | -2.4 | -0.1 | 4.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.5 | 2.6 | 3.4 | 4.8 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.4 | 0.3 | 0.0 | 0.2 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 0.0 | 0.1 | 2.2 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Interest Received — Investing | 0.1 | 0.6 | 0.4 | 0.5 | — | |
| Cash from Investing Activities | 0.1 | -1.7 | -3.1 | -6.3 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 6.9 | 0.0 | 0.0 | — | |
| + Proceeds from Other Equity Instruments | 7.4 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds — Change in Ownership of Subsidiaries | 0.7 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 0.0 | 1.5 | 0.0 | 2.2 | — | |
| + Repayment of Borrowings | 0.2 | 0.0 | 0.4 | 0.0 | — | |
| + Interest Paid | 0.0 | 0.1 | 0.1 | 0.3 | — | |
| + Dividends Paid | 0.2 | 0.4 | 0.4 | 0.0 | — | |
| Cash from Financing Activities | 7.7 | 7.9 | -0.9 | 1.9 | — | |
| Net Changes in Cash (pre-FX) | 10.4 | 3.8 | -4.1 | -0.1 | — | |
| Net Changes in Cash | 10.4 | 3.8 | -4.1 | -0.1 | — | |
| Closing Cash | 17.6 | 21.4 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 3.6 | 4.3 | 7.6 | 6.5 | 5.5 | |
| EBITDA Margin % | 9.88 | 13.00 | 10.98 | 8.70 | 8.89 | |
| Free Cash Flow (CFO − Capex) | 2.2 | -5.0 | -3.4 | -0.5 | -0.5 | |
| Free Cash Flow to Equity | — | -3.6 | -3.9 | 1.4 | — | |
| Free Cash Flow per Basic Share | 1.95 | -4.55 | -3.11 | -0.47 | -0.47 | |
| Cash Flow to Net Income | 1.09 | -0.74 | -0.02 | 1.05 | — | |
| Cash Paid for Taxes | 0.8 | 1.1 | 1.2 | 1.8 | — | |
| Cash Paid for Interest | 0.0 | 0.1 | 0.1 | 0.3 | — | |