| Tap a line for its trend | 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 | 1.0 | 1.4 | 1.5 | ||
| 0.1 | 0.1 | 0.1 | 0.1 | ||
| −4.4 | −0.4 | −0.2 | −0.1 | ||
Changes in working capital | |||||
| 1.0 | 0.3 | 4.1 | −5.3 | ||
| 2.4 | −2.4 | −0.1 | −0.9 | ||
| −1.1 | −0.4 | −0.5 | 1.6 | ||
Cash from operating activities | |||||
| 6.7 | 1.2 | 1.0 | 2.2 | ||
| 4.3 | −0.7 | 5.7 | −1.0 | ||
| 2.5 | −0.8 | 5.2 | −1.7 | ||
Cash from investing activities | |||||
| 0.0 | 0.0 | 0.2 | — | ||
| 4.4 | 0.4 | 0.1 | 0.1 | ||
| −46.8 | 0.9 | −5.4 | 0.3 | ||
Cash from financing activities | |||||
| 99.7 | −0.3 | 0.5 | −0.7 | ||
Reference items | |||||
| 1.0 | 1.2 | 1.5 | 3.1 | ||
| 3.6% | 3.9% | 4.8% | 8.1% | ||
| 2.5 | −0.8 | 5.2 | −1.7 | ||
| ₹1.93 | −₹0.62 | ₹3.97 | −₹1.31 | ||
| 0.51× | −0.91× | 6.88× | −1.06× | ||
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 | |
|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||||
| + Depreciation & Amortisation | 1.5 | 1.4 | 1.0 | 0.5 | |
| + Finance Costs | 0.1 | 0.1 | 0.1 | 0.1 | |
| + Interest Income | -0.1 | -0.2 | -0.4 | -4.4 | |
| Changes in Working Capital | |||||
| + Inventories | -5.3 | 4.1 | 0.3 | 1.0 | |
| + Trade Receivables — Current | -0.9 | -0.1 | -2.4 | 2.4 | |
| + Trade Payables — Current | 1.6 | -0.5 | -0.4 | -1.1 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | 2.2 | 1.0 | 1.2 | 6.7 | |
| Cash from Operations (pre-tax) | -1.0 | 5.7 | -0.7 | 4.3 | |
| Cash from Operating Activities | -1.7 | 5.2 | -0.8 | 2.5 | |
| Cash from Investing Activities | |||||
| + Disp of Fixed Assets | — | 0.2 | 0.0 | 0.0 | |
| + Interest Received — Investing | 0.1 | 0.1 | 0.4 | 4.4 | |
| Cash from Investing Activities | 0.3 | -5.4 | 0.9 | -46.8 | |
| Cash from Financing Activities | |||||
| Cash from Financing Activities | -0.7 | 0.5 | -0.3 | 99.7 | |
| Reference Items | |||||
| EBITDA | 3.1 | 1.5 | 1.2 | 1.0 | |
| EBITDA Margin % | 8.10 | 4.77 | 3.86 | 3.56 | |
| Free Cash Flow (CFO − Capex) | -1.7 | 5.2 | -0.8 | 2.5 | |
| Free Cash Flow per Basic Share | -1.31 | 3.97 | -0.62 | 1.93 | |
| Cash Flow to Net Income | -1.06 | 6.88 | -0.91 | 0.51 | |