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 | 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 | 52.05 | 41.29 | 56.99 | 48.63 | 54.81 | 44.62 | 66.25 | 58.65 | 64.35 | 52.04 | 54.82 | 53.57 | 57.48 | 53.57 | 55.07 | 49.16 | 44.99 | 43.17 | 33.77 | 52.13 | 64.56 | 63.03 | 70.81 | 70.83 | 67.17 | 69.17 | 74.05 | 69.84 | 75.31 | 76.62 | 82.45 | 70.39 | 92.54 | 81.66 | 94.63 | 74.36 | 73.69 | 73.15 | 81.88 | 65.87 | 74.02 | 87.69 | 84.08 | 88.62 |
| Expenses | 47.3 | 38.12 | 52.41 | 43.34 | 52.98 | 41.29 | 62.01 | 55.04 | 61.28 | 47.31 | 50.41 | 49.7 | 53.35 | 49.7 | 48.94 | 47.57 | 43.15 | 42.47 | 33.14 | 47.05 | 57.46 | 57.1 | 64.46 | 63.34 | 60.85 | 62.95 | 70.6 | 64.81 | 69.53 | 70.47 | 74.29 | 63.94 | 84.85 | 73.87 | 85.03 | 67.89 | 66 | 65.4 | 74.24 | 59.81 | 68.29 | 78.14 | 73.51 | 80.67 |
| EBITDA | 4.75 | 3.17 | 4.58 | 5.29 | 1.83 | 3.33 | 4.24 | 3.61 | 3.07 | 4.73 | 4.41 | 3.87 | 4.13 | 3.87 | 6.13 | 1.59 | 1.84 | 0.7 | 0.63 | 5.08 | 7.1 | 5.93 | 6.35 | 7.49 | 6.32 | 6.22 | 3.45 | 5.03 | 5.78 | 6.15 | 8.16 | 6.45 | 7.69 | 7.79 | 9.6 | 6.47 | 7.69 | 7.75 | 7.64 | 6.06 | 5.73 | 9.55 | 10.57 | 7.95 |
| Depreciation | 3.58 | 1.6 | 1.53 | 1.62 | 2.25 | 1.5 | 1.41 | 1.33 | 2.25 | 1.58 | 1.76 | 1.44 | 1.16 | 1.44 | 2.38 | 1.32 | 1.35 | 1.42 | 3.59 | 1.88 | 2.17 | 2.03 | 3.44 | 2.19 | 2.21 | 2.21 | 2.42 | 2.23 | 2.37 | 2.45 | 2.09 | 2.53 | 2.42 | 2.96 | 2.16 | 2.43 | 2.48 | 2.69 | 2.18 | 2.52 | 2.27 | 3.23 | 3.06 | 2.78 |
| EBIT | 1.17 | 1.57 | 3.05 | 3.67 | -0.42 | 1.83 | 2.83 | 2.28 | 0.82 | 3.15 | 2.65 | 2.43 | 2.97 | 2.43 | 3.75 | 0.27 | 0.49 | -0.72 | -2.96 | 3.2 | 4.93 | 3.9 | 2.91 | 5.3 | 4.11 | 4.01 | 1.03 | 2.8 | 3.41 | 3.7 | 6.07 | 3.92 | 5.27 | 4.83 | 7.44 | 4.04 | 5.21 | 5.06 | 5.46 | 3.54 | 3.46 | 6.32 | 7.51 | 5.17 |
| Interest | 1.45 | 1.3 | 1.37 | 1.71 | 2.09 | 1.94 | 2.19 | 2.03 | 2.33 | 2.32 | 2.43 | 2.66 | 3.13 | 2.66 | 3.66 | 3.29 | 3.33 | 2.81 | 3.02 | 2.79 | 3.19 | 2.89 | 3.11 | 2.97 | 2.63 | 2.36 | 2.45 | 2.37 | 2.86 | 3.11 | 3.85 | 3.64 | 3.82 | 3.66 | 4.14 | 4.24 | 3.65 | 5.01 | 3.95 | 4.05 | 3.86 | 4.85 | 4.06 | 4.47 |
| Profit Before Tax | -0.28 | 0.27 | 1.68 | 1.96 | -2.51 | -0.11 | 0.64 | 0.25 | -1.51 | 0.83 | 0.22 | -0.23 | -0.16 | -0.23 | 0.09 | -3.02 | -2.84 | -3.53 | -5.98 | 0.41 | 1.74 | 1.01 | -0.2 | 2.33 | 1.48 | 1.65 | -1.42 | 0.43 | 0.55 | 0.59 | 2.22 | 0.28 | 1.45 | 1.17 | 3.3 | -0.2 | 1.56 | 0.05 | 1.51 | -0.51 | -0.4 | 1.47 | 3.45 | 0.7 |
| Net Profit | 0.31 | 0.25 | 1.82 | 1.15 | -2.97 | 0.47 | 0.87 | -0.25 | -1.83 | 0.47 | 0.63 | 1.58 | -0.75 | 1.58 | 1.1 | -2.46 | -1.99 | -3.71 | -4.74 | 0.28 | 0.5 | 0.4 | 3.53 | 1.65 | 1.39 | 0.47 | 2.19 | 0.28 | 0.13 | 0.59 | 1.62 | 0.09 | 0.97 | 0.85 | 5.53 | 0.26 | 1.04 | 0.52 | 5.42 | 0.21 | 0.72 | 1.79 | 3.6 | 1.14 |
| EPS | 0.26 | 0.21 | 1.52 | 1.52 | -0.24 | 0.04 | 0.12 | 0.43 | -1.29 | 0.24 | 0.45 | 1.12 | -0.53 | 1.12 | 0.77 | -1.74 | -1.29 | -2.52 | -3.21 | 0.3 | 0.3 | 0.22 | 2.52 | 1.09 | 0.97 | 0.32 | 1.33 | 0.19 | 0.08 | 0.38 | 1.03 | 0.06 | 0.62 | 0.54 | 3.73 | 0.16 | 0.65 | 0.33 | 3.4 | 0.13 | 0.45 | 1.12 | 2.26 | 0.71 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 14.53 | -19.35 | 6.31 | 0.58 | 7.76 | 23.24 | 22.34 | 26.8 | -1.54 | 22.81 | 20.31 | 30.84 |
| Investing Cash Flow | -5.3 | -13.88 | -7.96 | -3.56 | -8.04 | -4.85 | -5.54 | -9.48 | -22.18 | -18.89 | -14.92 | -20.7 |
| Financing Cash Flow | -6.8 | 32.37 | -5.94 | 3.53 | 0.01 | -19.97 | -16.63 | -17.22 | 24.09 | -1.21 | -7.84 | -9.59 |
| Net Cash Flow | 2.43 | -0.86 | -7.59 | 0.55 | -0.27 | -1.58 | 0.17 | 0.1 | 0.37 | 2.71 | -2.45 | 0.55 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 55.17 | 54.72 | 60.07 | 60.2 | 60.22 | 45.33 | 53.35 | 58.5 | 63.7 | 71.97 | 77.41 | 82.26 |
| Total Liabilities | 108.7 | 156.31 | 173.26 | 199.98 | 201.09 | 193.06 | 186.73 | 202.04 | 249.47 | 247.87 | 258.29 | 293.29 |
| Total Assets | 163.86 | 211.03 | 233.33 | 260.18 | 261.31 | 238.39 | 240.08 | 260.53 | 313.17 | 319.84 | 335.69 | 375.54 |