Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | Q1 FY19 | Q2 FY19 | Q3 FY19 | Q4 FY19 | Q1 FY20 | Q2 FY20 | Q3 FY20 | Q4 FY20 | Q1 FY21 | Q2 FY21 | Q3 FY21 | Q4 FY21 | Q1 FY22 | Q2 FY22 | Q3 FY22 | Q4 FY22 | Q1 FY23 | Q2 FY23 | Q3 FY23 | Q4 FY23 | Q1 FY24 | Q2 FY24 | Q3 FY24 | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 17.01 | 15.91 | 25.96 | 19.09 | 20.17 | 23.51 | 24.13 | 18.16 | 16.29 | 23.11 | 33.16 | 24.99 | 31.52 | 26.26 | 29.33 | 25.16 | 22.42 | 13.54 | 27.31 | 29.16 | 25.43 | 32.39 | 27.31 | 23.61 | 21.44 | 24.94 | 26.15 | 39.92 | 19.11 | 26.26 | 29.05 | 31.4 | 23.93 |
| Expenses | 15.8 | 15.84 | 23.22 | 22 | 18.81 | 22.57 | 21.89 | 19.34 | 14.49 | 21.36 | 30.24 | 23.77 | 28.98 | 22.73 | 25.6 | 24.27 | 20.96 | 19.24 | 24.69 | 19.95 | 26.57 | 29.04 | 24.88 | 20.1 | 20.91 | 21.62 | 25.41 | 39.72 | 18.69 | 28.5 | 27.54 | 27.8 | 27.89 |
| EBITDA | 1.21 | 0.07 | 2.74 | -2.91 | 1.36 | 0.94 | 2.24 | -1.18 | 1.8 | 1.75 | 2.92 | 1.22 | 2.54 | 3.53 | 3.73 | 0.89 | 1.46 | -5.7 | 2.62 | 9.21 | -1.14 | 3.35 | 2.43 | 3.51 | 0.53 | 3.32 | 0.74 | 0.2 | 0.42 | -2.24 | 1.51 | 3.6 | -3.96 |
| Depreciation | 0.78 | 0.79 | 0.8 | 0.75 | 0.76 | 0.78 | 0.79 | 0.84 | 0.28 | 0.29 | 0.31 | 0.35 | 0.31 | 0.42 | 0.43 | 0.5 | 0.34 | 0.36 | 0.1 | 0.53 | 0.28 | 0.49 | 0.66 | 0.52 | 0.54 | 0.53 | 0.55 | 0.58 | 0.55 | 0.67 | 0.65 | 0.22 | 0.72 |
| EBIT | 0.43 | -0.72 | 1.94 | -3.66 | 0.6 | 0.16 | 1.45 | -2.02 | 1.52 | 1.46 | 2.61 | 0.87 | 2.23 | 3.11 | 3.3 | 0.39 | 1.12 | -6.06 | 2.52 | 8.68 | -1.42 | 2.86 | 1.77 | 2.99 | -0.01 | 2.79 | 0.19 | -0.38 | -0.13 | -2.91 | 0.86 | 3.38 | -4.68 |
| Interest | 0.18 | 0.22 | 0.1 | 0.07 | 0.09 | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.01 | 0.04 | 0.06 | 0.08 | 0.05 | 0.03 | 0.08 | 0.07 | 0.04 | 0.02 | 0.02 | 0.02 | 0.29 | 0.05 | 0.05 | 0.09 | 0.02 | 0.05 | 0.03 | 0.03 | 0.15 | 0.11 |
| Profit Before Tax | 0.25 | -0.94 | 1.84 | -3.73 | 0.51 | 0.12 | 1.42 | -2.05 | 1.5 | 1.43 | 2.59 | 0.86 | 2.19 | 3.05 | 3.22 | 0.34 | 1.09 | -6.14 | 2.45 | 8.64 | -1.44 | 2.84 | 1.75 | 2.7 | -0.06 | 2.74 | 0.1 | -0.4 | -0.18 | -2.94 | 0.83 | 3.23 | -4.79 |
| Net Profit | 1.59 | 0.2 | 2.38 | -3.01 | 1.21 | 0.39 | 2.58 | -2.33 | 3.21 | 2.33 | 3.73 | -2.02 | 6.46 | 5.72 | 5.41 | -3.49 | 2.7 | 0.2 | 5.12 | 4.65 | 3.03 | 5.79 | 4.51 | 3.55 | 5.1 | 7.69 | 8.9 | -2.12 | 11.77 | 0.11 | 1.59 | 1.38 | 0.98 |
| EPS | 0.76 | 0.09 | 1.13 | -1.46 | 0.58 | 0.19 | 1.23 | -1.1 | 1.53 | 1.11 | 1.77 | -0.95 | 3.06 | 2.72 | 2.57 | -1.7 | 1.29 | 0.1 | 2.43 | 2.12 | 1.44 | 2.75 | 2.17 | 1.71 | 2.42 | 3.66 | 4.23 | -0.95 | 5.59 | 0.05 | 0.76 | 0.24 | 0.49 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -1.84 | -21.85 | 16.99 | -12.7 | -1.01 | 17.78 | -1.71 | 9.94 | 8.9 | 3.65 | 18.32 | 9.29 |
| Investing Cash Flow | 37.43 | -8.03 | -1.71 | -11.47 | -14.66 | -11.16 | 5.86 | -15.61 | 2.13 | -13.34 | -12.36 | -10.88 |
| Financing Cash Flow | 6.82 | -5.62 | -15.23 | 8.83 | -4.78 | -1.35 | 0.19 | 5.44 | -3.79 | 2.58 | -5.44 | 2.22 |
| Net Cash Flow | 42.42 | -35.5 | 0.05 | -15.34 | -20.45 | 5.27 | 4.34 | -0.23 | 7.24 | -7.11 | 0.52 | 0.63 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 86.56 | 93.41 | 94.73 | 97.55 | 98.49 | 100.37 | 107.64 | 121.73 | 134.58 | 151.91 | 171.43 | 186.28 |
| Total Liabilities | 41.75 | 50.89 | 30.8 | 23.98 | 22.72 | 20.98 | 32.73 | 33.51 | 32.69 | 30.46 | 51.19 | 55.86 |
| Total Assets | 128.31 | 144.3 | 125.53 | 121.52 | 121.22 | 121.35 | 140.37 | 155.24 | 167.27 | 182.37 | 222.63 | 242.15 |