| 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 | 0.7 | 0.6 | ||
Changes in working capital | ||||||
| — | 0.1 | 0.0 | 8.7 | 0.4 | ||
| — | 0.0 | 1.4 | 7.6 | 0.8 | ||
| — | 0.8 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | 0.1 | 0.2 | −0.0 | ||
| — | 0.2 | 0.0 | 0.0 | 0.0 | ||
| — | 0.2 | 0.3 | 0.1 | −0.4 | ||
| — | 0.1 | −0.1 | 0.0 | −0.5 | ||
| — | 0.2 | 0.0 | −0.3 | −0.1 | ||
| — | −0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.1 | −0.3 | 0.1 | ||
| — | −0.3 | 0.0 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| −1.4 | −1.6 | −1.8 | −15.5 | −1.4 | ||
| — | 1.8 | 2.5 | 16.7 | 1.0 | ||
| — | 0.2 | 0.8 | 1.2 | −0.4 | ||
| — | 0.2 | 0.8 | 1.2 | −0.4 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.3 | 0.2 | 0.0 | ||
| — | 0.0 | 0.0 | 0.5 | 0.0 | ||
| — | 0.0 | −0.3 | 0.7 | −0.0 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | −1.9 | 0.3 | ||
| — | 0.0 | 0.5 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.5 | −1.9 | 0.3 | ||
| — | 0.2 | 0.0 | −0.0 | −0.1 | ||
| — | 0.2 | 0.0 | −0.0 | −0.1 | ||
| — | — | — | 0.0 | 0.0 | ||
Reference items | ||||||
| −0.5 | −0.7 | −0.7 | −14.5 | −0.2 | ||
| −226.8% | −603.1% | — | −176.7% | −26.9% | ||
| 0.2 | 0.2 | 0.8 | 1.2 | −0.4 | ||
| — | — | 0.1 | — | — | ||
| ₹0.01 | ₹0.01 | ₹0.03 | ₹0.04 | −₹0.01 | ||
| 78.75× | — | — | — | — | ||
| — | −0.11× | −0.46× | −0.08× | 0.28× | ||
| — | — | 0.5 | — | — | ||
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 | 0.6 | 0.7 | 0.6 | 0.5 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.4 | 8.7 | 0.0 | 0.1 | — | |
| + Trade Receivables — Current | 0.8 | 7.6 | 1.4 | 0.0 | — | |
| + Trade Receivables — Non-current | 0.0 | 0.0 | 0.0 | 0.8 | — | |
| + Other Financial Assets — Current | -0.0 | 0.2 | 0.1 | -0.0 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| + Other Current Assets | -0.4 | 0.1 | 0.3 | 0.2 | — | |
| + Trade Payables — Current | -0.5 | 0.0 | -0.1 | 0.1 | — | |
| + Other Financial Liabilities — Current | -0.1 | -0.3 | 0.0 | 0.2 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | 0.0 | -0.1 | — | |
| + Other Current Liabilities | 0.1 | -0.3 | 0.1 | 0.0 | — | |
| + Provisions — Current | 0.0 | 0.0 | 0.0 | -0.3 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -1.4 | -15.5 | -1.8 | -1.6 | -1.4 | |
| + Total Adjustments (incl. Working Capital) | 1.0 | 16.7 | 2.5 | 1.8 | — | |
| Cash from Operations (pre-tax) | -0.4 | 1.2 | 0.8 | 0.2 | — | |
| Cash from Operating Activities | -0.4 | 1.2 | 0.8 | 0.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.2 | -0.3 | 0.0 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.5 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | -0.0 | 0.7 | -0.3 | 0.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.3 | -1.9 | 0.0 | 0.0 | — | |
| + Interest Paid | 0.0 | 0.0 | 0.5 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 0.3 | -1.9 | -0.5 | 0.0 | — | |
| Net Changes in Cash (pre-FX) | -0.1 | -0.0 | 0.0 | 0.2 | — | |
| Net Changes in Cash | -0.1 | -0.0 | 0.0 | 0.2 | — | |
| Closing Cash | 0.0 | 0.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -0.2 | -14.5 | -0.7 | -0.7 | -0.5 | |
| EBITDA Margin % | -26.87 | -176.65 | — | -603.12 | -226.77 | |
| Free Cash Flow (CFO − Capex) | -0.4 | 1.2 | 0.8 | 0.2 | 0.2 | |
| Free Cash Flow to Equity | — | — | 0.1 | — | — | |
| Free Cash Flow per Basic Share | -0.01 | 0.04 | 0.03 | 0.01 | 0.01 | |
| Price to Free Cash Flow | — | — | — | — | 78.75 | |
| Cash Flow to Net Income | 0.28 | -0.08 | -0.46 | -0.11 | — | |
| Cash Paid for Interest | — | — | 0.5 | — | — | |