Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | Q4 FY15 | Q1 FY16 | Q2 FY16 | Q3 FY16 | Q4 FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | Q1 FY18 | Q2 FY18 | Q3 FY18 | Q4 FY18 | 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 | 13.38 | 4.68 | 0 | 14.01 | 70.88 | 52.22 | 6.15 | 81.05 | 166.48 | 114.94 | 21.3 | 103.76 | 189.43 | 130.53 | 7.03 | 91.89 | 175.63 | 133.95 | 4.8 | 65.16 | 63.61 | 0 | 0.82 | 62.63 | 79.65 | 80.42 | 2.03 | 14.9 | 57.53 | 45.94 | 1.26 | 4.63 | 14.12 | 5.15 | 2.39 | 39.24 | 51.89 | 25.26 | 18.69 | 11.16 | 70.56 | 40.84 | 5.2 | 16.84 | 49.29 | 82.13 |
| Expenses | 9.68 | 5.66 | 2.81 | 10.23 | 43.09 | 36.99 | 6.65 | 53.79 | 106.95 | 81.92 | 16.82 | 72.78 | 135.12 | 93.48 | 10.1 | 70.19 | 128.95 | 99.56 | 28.29 | 50.13 | 70.33 | 13.21 | 4.28 | 40.07 | 69.98 | 55.74 | 5.41 | 14.96 | 45.58 | 34.14 | 5.94 | 6.05 | 13.06 | 8.43 | 6.35 | 35.68 | 37.13 | 22.37 | 17.18 | 18.15 | 71.1 | 38.47 | 9.28 | 22.52 | 50.22 | 62.58 |
| EBITDA | 3.7 | -0.98 | -2.81 | 3.78 | 27.79 | 15.23 | -0.5 | 27.26 | 59.53 | 33.02 | 4.48 | 30.98 | 54.31 | 37.05 | -3.07 | 21.7 | 46.68 | 34.39 | -23.49 | 15.03 | -6.72 | -13.21 | -3.46 | 22.56 | 9.67 | 24.68 | -3.38 | -0.06 | 11.95 | 11.8 | -4.68 | -1.42 | 1.06 | -3.28 | -3.96 | 3.56 | 14.76 | 2.89 | 1.51 | -6.99 | -0.54 | 2.37 | -4.08 | -5.68 | -0.93 | 19.55 |
| Depreciation | 2.55 | 2.7 | 2.84 | 2.89 | 3.86 | 3.93 | 3.95 | 7.74 | 8.09 | 8.25 | 8.56 | 8.54 | 8.59 | 8.48 | 8.35 | 8.05 | 7.12 | 7.16 | 7.17 | 7.06 | 6.96 | 7 | 7.07 | 7.07 | 6.09 | 6.81 | 6.45 | 3.36 | 3.22 | 3.02 | 2.91 | 2.85 | 3.76 | 3.39 | 3.55 | 3.29 | 3.39 | 3.31 | 3.36 | 3.4 | 4.34 | 4.32 | 4.41 | 4.39 | 3.25 | 2.93 |
| EBIT | 1.15 | -3.68 | -5.65 | 0.89 | 23.93 | 11.3 | -4.45 | 19.52 | 51.44 | 24.77 | -4.08 | 22.44 | 45.72 | 28.57 | -11.42 | 13.65 | 39.56 | 27.23 | -30.66 | 7.97 | -13.68 | -20.21 | -10.53 | 15.49 | 3.58 | 17.87 | -9.83 | -3.42 | 8.73 | 8.78 | -7.59 | -4.27 | -2.7 | -6.67 | -7.51 | 0.27 | 11.37 | -0.42 | -1.85 | -10.39 | -4.88 | -1.95 | -8.49 | -10.07 | -4.18 | 16.62 |
| Interest | 0.23 | 0.04 | 0.14 | 0.25 | 0.29 | 0.71 | 0.6 | 1.2 | 1.65 | 1.83 | 0.82 | 1.2 | 1.71 | 1.13 | 0.52 | 0.41 | 0.92 | 0.87 | 0.72 | 0.44 | 0.48 | 0.46 | 0.26 | 0.12 | 0.94 | 0.28 | 0.18 | 0.17 | 0.43 | 0.3 | 0.04 | 0.05 | 0.07 | 0.01 | 0.01 | 0.01 | 0.16 | 0.09 | 0.05 | 0.14 | 0.06 | 0.05 | 0.06 | 0.12 | 0.1 | 0.02 |
| Profit Before Tax | 0.92 | -3.72 | -5.79 | 0.64 | 23.64 | 10.59 | -5.05 | 18.32 | 49.79 | 22.94 | -4.9 | 21.24 | 44.01 | 27.44 | -11.94 | 13.24 | 38.64 | 26.36 | -31.38 | 7.53 | -14.16 | -20.67 | -10.79 | 15.37 | 2.64 | 17.59 | -10.01 | -3.59 | 8.3 | 8.48 | -7.63 | -4.32 | -2.77 | -6.68 | -7.52 | 0.26 | 11.21 | -0.51 | -1.9 | -10.53 | -4.94 | -2 | -8.55 | -10.19 | -4.28 | 16.6 |
| Net Profit | 0.21 | -3.05 | -4.4 | -0.14 | 19.22 | 7.88 | -3.58 | 11.75 | 34.49 | 15.47 | -3.37 | 14.12 | 28.26 | 17.36 | -7.42 | 9.02 | 26.45 | 17.75 | -23.01 | 6.91 | -10.42 | -14.29 | -9.71 | 13.79 | 16.66 | 14.66 | -6.96 | -2.28 | 6.77 | 6.81 | -3.85 | 11.06 | -1.03 | -3.24 | -4.34 | 4.56 | 4.07 | 4.02 | 1.67 | -7.96 | -3.54 | 0.74 | -5.74 | -5.97 | -2.98 | 14.86 |
| EPS | 0.37 | -5.41 | -7.8 | -0.25 | 34.11 | 13.99 | -6.33 | 20.39 | 59.5 | 24.43 | -5.32 | 22.29 | 44.65 | 27.27 | -11.66 | 14.18 | 41.56 | 27.88 | -36.14 | 10.85 | -16.36 | -22.46 | -15.25 | 21.66 | 26.18 | 23.03 | -10.93 | -3.58 | 10.64 | 10.7 | -6.05 | 17.39 | -1.61 | -5.08 | -6.78 | 6.22 | 6.24 | 5.89 | 2.79 | -12.34 | -5.94 | 1.27 | -8.98 | -9.27 | -4.85 | 22.4 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 27.23 | 15 | 18.7 | 59 | 109.01 | 3.45 | 30.16 | 79.42 | 12.64 | 1.07 | -9.55 | 17.79 |
| Investing Cash Flow | -21.83 | -24.73 | -61.76 | -59.94 | 1.98 | -20.4 | -16.99 | -22.64 | -65.22 | 10.53 | 22.24 | -1.13 |
| Financing Cash Flow | -5.14 | 10.25 | 60.93 | 1.29 | -27.79 | -16.37 | -27.95 | -6.23 | -5.55 | -5.28 | -5.43 | -5.42 |
| Net Cash Flow | 0.26 | 0.52 | 17.87 | 0.35 | 83.2 | -33.32 | -14.78 | 50.55 | -58.13 | 6.32 | 7.26 | 11.24 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 83.83 | 105.77 | 173.91 | 233.35 | 275.15 | 257.63 | 263.03 | 271.7 | 283.22 | 279.51 | 269.45 | 254.31 |
| Total Liabilities | 7.8 | 50.54 | 176.46 | 140.63 | 124.39 | 69.81 | 46.19 | 38.39 | 7.31 | 15.13 | 42.79 | 41.29 |
| Total Assets | 91.62 | 156.31 | 350.37 | 373.97 | 399.54 | 327.44 | 309.23 | 310.08 | 290.53 | 294.64 | 312.23 | 295.59 |