Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | Q4 FY15 | Q3 FY16 | Q4 FY16 | Q3 FY17 | Q4 FY17 | 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 | 72.76 | 44.04 | 51.92 | 43.5 | 52.06 | 58.26 | 49.35 | 73.95 | 67.19 | 50.25 | 47.86 | 51.04 | 46.12 | 38.79 | 35.75 | 38.08 | 39.37 | 38.86 | 43.41 | 58.45 | 55.87 | 51.34 | 66.31 | 69.6 | 66.58 | 63.34 | 69.88 | 78.05 | 115.47 | 94.16 | 104.21 | 95.54 | 119.04 | 69.54 | 120.94 | 124.32 | 125.63 | 125.29 |
| Expenses | 67.98 | 49.37 | 48.53 | 47.11 | 51.28 | 58.88 | 48.45 | 72.43 | 64.34 | 50.03 | 51 | 48.09 | 53.09 | 38.34 | 33.3 | 35.36 | 41.31 | 37.88 | 44.76 | 54 | 52.39 | 51.43 | 61.38 | 60.67 | 64.39 | 59.87 | 65.59 | 71.78 | 109.99 | 89.08 | 96.32 | 93.42 | 111.72 | 71.18 | 111.89 | 117.24 | 118.87 | 122.22 |
| EBITDA | 4.78 | -5.33 | 3.39 | -3.61 | 0.78 | -0.62 | 0.9 | 1.52 | 2.85 | 0.22 | -3.14 | 2.95 | -6.97 | 0.45 | 2.45 | 2.72 | -1.94 | 0.98 | -1.35 | 4.45 | 3.48 | -0.09 | 4.93 | 8.93 | 2.19 | 3.47 | 4.29 | 6.27 | 5.48 | 5.08 | 7.89 | 2.12 | 7.32 | -1.64 | 9.05 | 7.08 | 6.76 | 3.07 |
| Depreciation | 0.97 | 1.61 | 1.33 | 1.34 | 1.26 | 1.08 | 1.09 | 1.12 | 0.84 | 1.32 | 1.36 | 1.44 | 1.61 | 1.32 | 1.04 | 1.03 | 1.01 | 0.99 | 0.86 | 0.94 | 0.89 | 0.94 | 0.99 | 1 | 1.24 | 1.05 | 1.05 | 0.99 | 1.02 | 1.12 | 1.31 | 1.24 | 1.3 | 1.48 | 1.52 | 1.61 | 1.64 | 1.76 |
| EBIT | 3.81 | -6.94 | 2.06 | -4.95 | -0.48 | -1.7 | -0.19 | 0.4 | 2.01 | -1.1 | -4.5 | 1.51 | -8.58 | -0.87 | 1.41 | 1.69 | -2.95 | -0.01 | -2.21 | 3.51 | 2.59 | -1.03 | 3.94 | 7.93 | 0.95 | 2.42 | 3.24 | 5.28 | 4.46 | 3.96 | 6.58 | 0.88 | 6.02 | -3.12 | 7.53 | 5.47 | 5.12 | 1.31 |
| Interest | 2.57 | 2.09 | 2.41 | 1.89 | 1.35 | 1.93 | 1.73 | 2.06 | 0.83 | 2.2 | 2.05 | 2.11 | 2.54 | 1.89 | 2.47 | 2.26 | 2.49 | 2.12 | 1.91 | 1.93 | 2.32 | 1.51 | 1.25 | 1.47 | 1 | 1.25 | 1.12 | 1.23 | 2.04 | 1.6 | 1.58 | 1.33 | 1.27 | 1.49 | 1.27 | 2.03 | 1.35 | 1.45 |
| Profit Before Tax | 1.24 | -9.03 | -0.35 | -6.84 | -1.83 | -3.63 | -1.92 | -1.66 | 1.18 | -3.3 | -6.55 | -0.6 | -11.12 | -2.76 | -1.06 | -0.57 | -5.44 | -2.13 | -4.12 | 1.58 | 0.27 | -2.54 | 2.69 | 6.46 | -0.05 | 1.17 | 2.12 | 4.05 | 2.42 | 2.36 | 5 | -0.45 | 4.75 | -4.61 | 6.26 | 3.44 | 3.77 | -0.14 |
| Net Profit | 3.63 | -7.17 | 13.81 | -6.19 | -1.05 | -1.56 | 0.25 | 0.14 | 14.05 | -2.25 | -5.02 | -0.32 | -8.26 | -1.53 | -0.34 | 0.77 | 9.23 | -0.85 | -3.74 | 1.12 | -1.24 | -1.07 | 2.06 | 7.6 | 1.96 | 1.94 | 2.42 | 3.68 | 1.79 | 2.92 | 5.63 | -0.51 | 5.45 | -2.44 | 6.1 | -1.83 | 4.71 | 0.49 |
| EPS | 1.26 | -2.5 | 4.81 | -2.15 | -0.37 | -0.77 | 0.09 | 0.05 | 4.89 | -0.79 | -1.75 | -0.11 | -2.88 | -0.53 | -0.12 | 0.27 | 3.22 | -0.29 | -1.3 | 0.39 | -0.43 | -0.37 | 0.72 | 2.65 | 0.68 | 0.67 | 0.83 | 1.27 | 0.43 | 0.84 | 1.16 | -0.11 | 1.16 | -0.53 | 1.3 | -0.39 | 1 | 0.1 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -18.9 | -2.45 | -9.31 | 1.17 | 1.76 | 10.73 | -2.67 | 19.62 | 0.94 | 6.71 | 2.27 | 22.57 |
| Investing Cash Flow | 1.9 | 13.61 | 9.8 | -1.01 | 0.85 | -1.66 | 7.11 | -2.62 | -3.03 | -4.06 | -44.99 | 3.82 |
| Financing Cash Flow | 9.75 | -12.2 | -0.74 | -2.87 | 0.37 | -6.91 | -7.09 | -10.69 | -4.96 | 6.94 | 36.76 | -13.8 |
| Net Cash Flow | -7.25 | -1.03 | -0.25 | -2.71 | 2.98 | 2.16 | -2.65 | 6.31 | -7.05 | 9.59 | -5.96 | 12.59 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 43.97 | 45.51 | 37.43 | 123.87 | 136.9 | 119.93 | 129.22 | 125.5 | 136.17 | 155.19 | 224.75 | 231.43 |
| Total Liabilities | 165.25 | 148.67 | 128.86 | 189.68 | 169.61 | 181.83 | 140.7 | 161.18 | 152.33 | 237.58 | 212.63 | 238.88 |
| Total Assets | 209.22 | 194.18 | 166.29 | 313.55 | 306.51 | 301.76 | 269.93 | 286.68 | 288.5 | 392.77 | 437.39 | 470.32 |