Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | Q3 FY17 | Q2 FY18 | Q3 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 | 28.91 | 37.35 | 33.08 | 37.18 | 50.66 | 89.53 | 42.17 | 49.61 | 49.78 | 74.02 | 54.77 | 54.91 | 59.57 | 49.55 | 40.62 | 60.84 | 60.4 | 38.46 | 52.31 | 26.09 | 81.9 | 59.02 | 50.97 | 69.91 | 59.81 | 59.82 | 67.82 | 92.51 | 71.63 | 72.26 | 103.98 | 116 | 64.62 | 65.19 | 99.62 | 93.74 |
| Expenses | 25.46 | 32.22 | 27.97 | 31.47 | 39.25 | 81.89 | 38.03 | 44 | 45.31 | 62.9 | 47.9 | 46.81 | 51.03 | 43.89 | 38.04 | 50.2 | 50.4 | 35.78 | 47.92 | 24.28 | 72.71 | 56.38 | 44.75 | 59.46 | 55.49 | 53.21 | 66.82 | 88.02 | 79.29 | 68.62 | 101.75 | 102.22 | 63.8 | 63.45 | 100.15 | 85.2 |
| EBITDA | 3.45 | 5.13 | 5.11 | 5.71 | 11.41 | 7.64 | 4.14 | 5.61 | 4.47 | 11.12 | 6.87 | 8.1 | 8.54 | 5.66 | 2.58 | 10.64 | 10 | 2.68 | 4.39 | 1.81 | 9.19 | 2.64 | 6.22 | 10.45 | 4.32 | 6.61 | 1 | 4.49 | -7.66 | 3.64 | 2.23 | 13.78 | 0.82 | 1.74 | -0.53 | 8.54 |
| Depreciation | 1.4 | 1.67 | 1.15 | 1.43 | 1.46 | 1.55 | 1.69 | 1.55 | 1.46 | 1.48 | 1.41 | 1.28 | 1.42 | 1.64 | 1.69 | 1.74 | 1.72 | 1.64 | 1.56 | 1.54 | 1.46 | 1.44 | 1.44 | 1.58 | 1.75 | 1.82 | 3.87 | 9.03 | 9.01 | 8.76 | 8.52 | 8.6 | 8.56 | 8.46 | 8.63 | 8.69 |
| EBIT | 2.05 | 3.46 | 3.96 | 4.28 | 9.95 | 6.09 | 2.45 | 4.06 | 3.01 | 9.64 | 5.46 | 6.82 | 7.12 | 4.02 | 0.89 | 8.9 | 8.28 | 1.04 | 2.83 | 0.27 | 7.73 | 1.2 | 4.78 | 8.87 | 2.57 | 4.79 | -2.87 | -4.54 | -16.67 | -5.12 | -6.29 | 5.18 | -7.74 | -6.72 | -9.16 | -0.15 |
| Interest | 0.22 | 0.21 | 0.16 | 0.17 | 0.37 | 0.2 | 0.13 | 0.16 | 0.27 | 0.18 | 0.25 | 0.07 | 0.13 | 0.17 | 0.02 | 0.29 | 0.16 | 0.21 | 0.31 | 0.25 | 0.34 | 0.79 | 0.8 | 0.89 | 0.63 | 0.58 | 1.13 | 2.77 | 2.91 | 3.33 | 3.94 | 3.69 | 3.11 | 2.9 | 2.85 | 2.45 |
| Profit Before Tax | 1.83 | 3.25 | 3.8 | 4.11 | 9.58 | 5.89 | 2.32 | 3.9 | 2.74 | 9.46 | 5.21 | 6.75 | 6.99 | 3.85 | 0.87 | 8.61 | 8.12 | 0.83 | 2.52 | 0.02 | 7.39 | 0.41 | 3.98 | 7.98 | 1.94 | 4.21 | -4 | -7.31 | -19.58 | -8.45 | -10.23 | 1.49 | -10.85 | -9.62 | -12.01 | -2.6 |
| Net Profit | 1.68 | 2.64 | 3.12 | 5.24 | 4.28 | 6.5 | 5.23 | 4.75 | 4.18 | 8.07 | 7.13 | 6.64 | 6.45 | 5.41 | 1.81 | 7.7 | 7.89 | 1.25 | 3.97 | 1.12 | 9.85 | 2.47 | 2.27 | 7.01 | 2.43 | 3.64 | -2.56 | -8.84 | -17.51 | -7.87 | -9.44 | -0.87 | -8.6 | -9.67 | -8.16 | -3.56 |
| EPS | 2.94 | 4.62 | 5.45 | 9.15 | 7.46 | 11.34 | 9.13 | 8.29 | 7.29 | 14.11 | 12.45 | 11.58 | 11.26 | 9.46 | 3.29 | 13.49 | 13.88 | 2.32 | 7.04 | 2.03 | 17.19 | 4.94 | 4.24 | 13.03 | 6.07 | 6.45 | -0.62 | -2.11 | -27 | -11.42 | -14.4 | -1.27 | -12.48 | -14.03 | -11.84 | -5.17 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0 | -2.11 | 6.34 | 20.43 | 14.45 | 24.45 | -1.07 | 21.66 | -4.71 | -27.25 | 38.36 |
| Investing Cash Flow | 0 | -1.53 | -8.07 | -9.35 | -12.6 | -43.37 | -6.63 | -77.82 | -104.78 | -137.39 | 9.32 |
| Financing Cash Flow | 0 | -7.52 | 4.04 | -3.89 | -2.82 | 10.5 | 9.42 | 60.6 | 110.43 | 156.37 | -47.05 |
| Net Cash Flow | 0 | -11.16 | 2.31 | 7.19 | -0.97 | -8.42 | 1.72 | 4.44 | 0.94 | -8.27 | 0.63 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 56.69 | 63.68 | 72.85 | 94.01 | 118.19 | 143.82 | 170.14 | 217.9 | 238.18 | 339 | 311.58 |
| Total Liabilities | 63.57 | 46.8 | 59.3 | 64.92 | 69.31 | 54.83 | 55.91 | 132.44 | 265.87 | 309.53 | 301.72 |
| Total Assets | 120.26 | 110.48 | 132.15 | 158.93 | 187.5 | 198.65 | 226.06 | 350.34 | 504.04 | 648.53 | 613.3 |