| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.5 | 0.6 | 0.5 | 0.5 | ||
| — | 0.5 | 0.6 | 0.0 | 0.0 | ||
| — | 0.2 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.1 | 0.0 | 1.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.9 | ||
Changes in working capital | ||||||
| — | 0.1 | −1.4 | −19.2 | −6.3 | ||
| — | 40.4 | −4.3 | −4.8 | 286 | ||
| — | 0.0 | 0.0 | 21.6 | 0.0 | ||
| — | −16.4 | −4.3 | −1.3 | 0.7 | ||
| — | 0.0 | 0.0 | 1.9 | 0.0 | ||
| — | −6.8 | −1.9 | −1.7 | −3.9 | ||
| — | 0.0 | 0.0 | 0.2 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 5.4 | ||
| — | −38.1 | −7.4 | −1.4 | −291 | ||
| — | 0.0 | 0.0 | −20.1 | 0.0 | ||
| — | −7.3 | 11.3 | 13.5 | 10.5 | ||
| — | 0.0 | 0.0 | −0.4 | −1.0 | ||
Cash from operating activities | ||||||
| 1.5 | 2.0 | 2.0 | 2.8 | 2.0 | ||
| — | −26.8 | −6.8 | −10.1 | 1.2 | ||
| — | −24.9 | −4.8 | −7.2 | 3.2 | ||
| — | −0.7 | 0.0 | −1.3 | −1.8 | ||
| — | 0.6 | 1.1 | −0.7 | 0.0 | ||
| — | 0.0 | 0.6 | 0.8 | 0.5 | ||
| — | −26.1 | −6.5 | −8.6 | 0.9 | ||
Cash from investing activities | ||||||
| — | 22.4 | 5.2 | 5.5 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 10.6 | ||
| — | 0.0 | 0.0 | −0.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 9.4 | ||
| — | 0.7 | 1.1 | 1.3 | 1.8 | ||
| — | 23.1 | 6.3 | 6.7 | 0.6 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 5.0 | 0.0 | ||
| — | 0.0 | 0.2 | 0.0 | 0.0 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.9 | 3.3 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 1.5 | 0.0 | ||
| — | 0.5 | 0.6 | 0.7 | 0.9 | ||
| — | 0.0 | 0.0 | −0.3 | −0.2 | ||
| — | 0.3 | 2.4 | 2.6 | −1.1 | ||
| — | −2.8 | 2.2 | 0.7 | 0.5 | ||
| — | −2.8 | 2.2 | 0.7 | 0.5 | ||
| — | — | — | 1.2 | 0.5 | ||
Reference items | ||||||
| 2.1 | 2.1 | 1.8 | 2.3 | 1.4 | ||
| 3.3% | 3.2% | 2.7% | 5.2% | 3.5% | ||
| −26.1 | −26.1 | −6.5 | −8.6 | 0.9 | ||
| — | −25.7 | −3.9 | −7.6 | — | ||
| −₹0.49 | −₹0.49 | −₹0.12 | −₹0.16 | ₹0.02 | ||
| — | −19.38× | −4.71× | −4.24× | 0.60× | ||
| — | 0.0 | 0.6 | 0.8 | 0.5 | ||
| — | 0.5 | 0.6 | 0.7 | 0.9 | ||
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 | 0.5 | 0.5 | 0.6 | 0.5 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.6 | 0.5 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| + Unrealised FX (Gain) / Loss | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | 0.0 | 1.0 | 0.0 | -0.1 | — | |
| + Other — Cash Effects are Investing / Financing | 0.9 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -6.3 | -19.2 | -1.4 | 0.1 | — | |
| + Trade Receivables — Current | 285.5 | -4.8 | -4.3 | 40.4 | — | |
| + Trade Receivables — Non-current | 0.0 | 21.6 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Current | 0.7 | -1.3 | -4.3 | -16.4 | — | |
| + Other Financial Assets — Non-current | 0.0 | 1.9 | 0.0 | 0.0 | — | |
| + Other Current Assets | -3.9 | -1.7 | -1.9 | -6.8 | — | |
| + Other Non-current Assets | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| + Other Bank Balances | 5.4 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | -291.2 | -1.4 | -7.4 | -38.1 | — | |
| + Trade Payables — Non-current | 0.0 | -20.1 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | 10.5 | 13.5 | 11.3 | -7.3 | — | |
| + Other Current Liabilities | -1.0 | -0.4 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2.0 | 2.8 | 2.0 | 2.0 | 1.5 | |
| + Total Adjustments (incl. Working Capital) | 1.2 | -10.1 | -6.8 | -26.8 | — | |
| Cash from Operations (pre-tax) | 3.2 | -7.2 | -4.8 | -24.9 | — | |
| + Interest Received — Operating | -1.8 | -1.3 | 0.0 | -0.7 | — | |
| + Interest Paid — Operating | 0.0 | -0.7 | 1.1 | 0.6 | — | |
| + Income Taxes Paid | 0.5 | 0.8 | 0.6 | 0.0 | — | |
| Cash from Operating Activities | 0.9 | -8.6 | -6.5 | -26.1 | — | |
| Cash from Investing Activities | ||||||
| + Disp of Fixed Assets | 0.0 | 5.5 | 5.2 | 22.4 | — | |
| + Acq of Investment Property | 10.6 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 0.0 | -0.1 | 0.0 | 0.0 | — | |
| + Disp of Other Long-term Assets | 9.4 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 1.8 | 1.3 | 1.1 | 0.7 | — | |
| Cash from Investing Activities | 0.6 | 6.7 | 6.3 | 23.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Other Equity Instruments | 0.0 | 5.0 | 0.0 | 0.0 | — | |
| + Payments for Other Equity Instruments | 0.0 | 0.0 | 0.2 | 0.0 | — | |
| + Payments — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Proceeds from Borrowings | 0.0 | 0.0 | 3.3 | 0.9 | — | |
| + Repayment of Borrowings | 0.0 | 1.5 | 0.0 | 0.0 | — | |
| + Interest Paid | 0.9 | 0.7 | 0.6 | 0.5 | — | |
| + Other Inflows / (Outflows) — Financing | -0.2 | -0.3 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -1.1 | 2.6 | 2.4 | 0.3 | — | |
| Net Changes in Cash (pre-FX) | 0.5 | 0.7 | 2.2 | -2.8 | — | |
| Net Changes in Cash | 0.5 | 0.7 | 2.2 | -2.8 | — | |
| Closing Cash | 0.5 | 1.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 1.4 | 2.3 | 1.8 | 2.1 | 2.1 | |
| EBITDA Margin % | 3.45 | 5.20 | 2.65 | 3.20 | 3.33 | |
| Free Cash Flow (CFO − Capex) | 0.9 | -8.6 | -6.5 | -26.1 | -26.1 | |
| Free Cash Flow to Equity | — | -7.6 | -3.9 | -25.7 | — | |
| Free Cash Flow per Basic Share | 0.02 | -0.16 | -0.12 | -0.49 | -0.49 | |
| Cash Flow to Net Income | 0.60 | -4.24 | -4.71 | -19.38 | — | |
| Cash Paid for Taxes | 0.5 | 0.8 | 0.6 | 0.0 | — | |
| Cash Paid for Interest | 0.9 | 0.7 | 0.6 | 0.5 | — | |