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 | 13.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.33 | 1.58 | 2.98 | 4.26 | 3.87 | 6.21 | 5.51 | 6.32 | 5.74 | 6.11 | 5.93 | 6.67 | 6.27 | 6.23 | 5.76 |
| Expenses | 1.08 | 0.14 | 0.3 | 0.28 | 0.49 | 2.89 | 0.38 | 0.65 | 1.45 | 0.34 | 0.7 | 0.29 | 15.89 | 0.33 | 0.86 | 0.92 | 1.76 | 0.58 | 0.28 | 0.48 | 0.4 | 0.33 | 0.49 | 0.53 | 1.73 | 0.39 | 0.53 | 0.67 | 0.4 | 0.54 | 1.08 | 1.71 | 19.2 | 2.72 | 3.57 | 3.68 | 5.58 | 5.03 | 5.24 | 4.88 | 4.67 | 4.38 | 4.62 | 5.19 | 4.75 | 4.41 |
| EBITDA | 12.41 | -0.14 | -0.3 | -0.28 | -0.49 | -2.89 | -0.38 | -0.65 | -1.45 | -0.34 | -0.7 | -0.29 | -15.89 | -0.33 | -0.86 | -0.92 | -1.76 | -0.58 | -0.28 | -0.48 | -0.4 | -0.33 | -0.49 | -0.53 | -1.42 | -0.39 | -0.53 | -0.67 | -0.4 | -0.54 | -1.03 | -1.38 | -17.62 | 0.26 | 0.69 | 0.19 | 0.63 | 0.48 | 1.08 | 0.86 | 1.44 | 1.55 | 2.05 | 1.08 | 1.48 | 1.35 |
| Depreciation | 0.55 | 0 | 0 | 0 | 1.48 | 0 | 0 | 0 | 1.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.43 | 0.64 | 0.81 | 0.94 | 0.83 | 0.85 | 0.86 | 0.87 | 0.87 | 0.88 | 0.53 | 0.53 | 0.53 | 0.54 | 0.52 | 0.53 | 0.53 |
| EBIT | 11.86 | -0.14 | -0.3 | -0.28 | -1.97 | -2.89 | -0.38 | -0.65 | -2.9 | -0.34 | -0.7 | -0.29 | -15.89 | -0.33 | -0.86 | -1.12 | -1.96 | -0.78 | -0.48 | -0.68 | -0.6 | -0.53 | -0.69 | -0.73 | -1.62 | -0.59 | -0.73 | -0.87 | -0.6 | -0.97 | -1.67 | -2.19 | -18.56 | -0.57 | -0.16 | -0.67 | -0.24 | -0.39 | 0.2 | 0.33 | 0.91 | 1.02 | 1.51 | 0.56 | 0.95 | 0.82 |
| Interest | 5.65 | 0.03 | 0 | 0.29 | 0.61 | 3.35 | 0 | 0 | 0.06 | 0.07 | 0.15 | 0.06 | 0 | 0 | 0.72 | 1.22 | 1.79 | 2.36 | 2.53 | 0.16 | 3.56 | 0.29 | 1.24 | 2.2 | 1.48 | 0.72 | 1.62 | 1.19 | 0 | 0 | 0.25 | 0.62 | 11.52 | 0.56 | 0.58 | 0.43 | 12.79 | 0.41 | 0.37 | 0.36 | 13.09 | 0.3 | 0.27 | 0.22 | 14.09 | 0.12 |
| Profit Before Tax | 6.21 | -0.17 | -0.3 | -0.57 | -2.58 | -6.24 | -0.38 | -0.65 | -2.96 | -0.41 | -0.85 | -0.35 | -15.89 | -0.33 | -1.58 | -2.34 | -3.75 | -3.14 | -3.01 | -0.84 | -4.16 | -0.82 | -1.93 | -2.93 | -3.1 | -1.31 | -2.35 | -2.06 | -0.6 | -0.97 | -1.92 | -2.81 | -30.08 | -1.13 | -0.74 | -1.1 | -13.03 | -0.8 | -0.17 | -0.03 | -12.18 | 0.72 | 1.24 | 0.34 | -13.14 | 0.7 |
| Net Profit | 6.2 | -0.16 | -0.3 | -0.57 | 0.96 | -6.23 | -0.34 | -0.63 | -1.23 | -0.36 | -0.8 | -0.33 | -11.68 | -0.31 | -1.53 | -10.63 | -3.03 | -4.34 | -2.96 | -1.05 | -4.11 | -0.74 | -1.94 | -2.9 | -4.49 | -1.28 | -2.31 | -2.01 | 3.11 | -0.88 | -1.93 | -3.13 | -2.99 | -1.47 | -0.94 | -1.58 | -0.51 | -1.04 | 0.01 | 0.52 | 1.53 | 1.37 | 1.06 | 0.48 | 0.57 | -1.31 |
| EPS | 6.89 | -0.18 | -0.33 | -0.63 | 1.07 | -6.92 | -0.37 | -0.7 | -1.37 | -0.4 | -0.88 | -0.36 | -12.98 | -0.34 | -1.71 | -11.81 | -3.37 | -4.83 | -3.29 | -1.16 | -4.56 | -0.83 | -2.16 | -3.22 | -4.99 | -1.42 | -2.57 | -0.79 | 0.92 | -0.26 | -0.57 | 0.92 | -0.88 | -0.43 | -0.28 | -0.47 | -0.15 | -0.31 | 0 | 0.15 | 0.43 | 0.41 | 0.31 | 0.16 | 0.16 | -0.39 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 11.39 | -10.61 | -10.89 | -10.51 | -1.6 | -5.87 | -4.38 | 1.65 | -4.82 | 5.87 | 16.84 | -0.71 |
| Investing Cash Flow | -0.14 | 0 | -0.62 | -1.48 | -7.96 | -16.5 | -12.45 | -16.58 | -9.59 | -1.53 | -0.42 | -4.75 |
| Financing Cash Flow | -10.73 | 11.2 | 10.35 | -35.61 | 59.3 | 20.39 | 16.88 | 17.24 | 12.43 | -4.85 | -16.47 | 7.33 |
| Net Cash Flow | 0.52 | 0.59 | -1.16 | -47.6 | 49.74 | -1.98 | 0.05 | 2.31 | -1.98 | -0.51 | -0.05 | 1.87 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 99.93 | 99.69 | 107.23 | 45.05 | -57.36 | -65.25 | 6.11 | 19.35 | 31.03 | 26.57 | 27.54 | 28.35 |
| Total Liabilities | 31.34 | 28.75 | 14.8 | 63.23 | 95.56 | 119.11 | 141.95 | 146.34 | 150.85 | 153.25 | 150.16 | 156.82 |
| Total Assets | 131.27 | 128.44 | 122.03 | 108.28 | 38.19 | 53.86 | 148.06 | 165.69 | 181.88 | 179.82 | 177.7 | 185.16 |