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 | 11.7 | 14 | 15.45 | 16.65 | 19.73 | 22.6 | 25.32 | 25.71 | 25.19 | 22.6 | 23.77 | 23.99 | 28.74 | 23.76 | 24.32 | 26.23 | 28.24 | 21.86 | 21.28 | 35.86 | 26.71 | 21.81 | 22.07 | 24.41 | 41.17 | 24.84 | 27.85 | 30.44 | 29.11 | 36.4 | 41.49 | 42.48 | 61.63 | 52.75 | 43.52 | 52.89 | 57.07 | 53.76 | 43.05 | 51.58 | 50.53 | 50.26 | 44.11 | 46.77 | 39.88 | 48.37 |
| Expenses | 8.46 | 11.4 | 12.77 | 14.34 | 15.88 | 18.44 | 19.71 | 19.35 | 20.93 | 18.44 | 18.95 | 19.88 | 24.7 | 18.65 | 17.36 | 18.34 | 25.16 | 17.96 | 17.33 | 31.85 | 24.97 | 17.45 | 16.4 | 34.36 | 30.44 | 21 | 23.03 | 28.01 | 23.33 | 28.81 | 37.16 | 40.03 | 57.21 | 53.24 | 44.52 | 39.57 | 47.74 | 58.49 | 66.57 | 50.76 | 49.92 | 47.22 | 44.15 | 40.08 | 34.64 | 38.91 |
| EBITDA | 3.24 | 2.6 | 2.68 | 2.31 | 3.85 | 4.16 | 5.61 | 6.36 | 4.26 | 4.16 | 4.82 | 4.11 | 4.04 | 5.11 | 6.96 | 7.89 | 3.08 | 3.9 | 3.95 | 4.01 | 1.74 | 4.36 | 5.67 | -9.95 | 10.73 | 3.84 | 4.82 | 2.43 | 5.78 | 7.59 | 4.33 | 2.45 | 4.42 | -0.49 | -1 | 13.32 | 9.33 | -4.73 | -23.52 | 0.82 | 0.61 | 3.04 | -0.04 | 6.69 | 5.24 | 9.46 |
| Depreciation | 2.66 | 1.38 | 1.38 | 1.45 | 1.57 | 0.87 | 0.93 | 0.91 | 0.43 | 0.87 | 0.9 | 0.9 | 0.76 | 0.75 | 0.14 | 0.49 | 1.78 | 1.06 | 2.17 | 2.15 | 2.49 | 1.72 | 1.76 | 2.09 | 1.74 | 1.56 | 1.55 | 1.7 | 1.76 | 1.73 | 1.83 | 2.13 | 3.05 | 2.32 | 2.45 | 2.38 | 2.63 | 2.61 | 2.69 | 3.34 | 6.48 | 3.4 | 3.2 | 3.02 | -0.72 | 2.02 |
| EBIT | 0.58 | 1.22 | 1.3 | 0.86 | 2.28 | 3.29 | 4.68 | 5.45 | 3.83 | 3.29 | 3.92 | 3.21 | 3.28 | 4.36 | 6.82 | 7.4 | 1.3 | 2.84 | 1.78 | 1.86 | -0.75 | 2.64 | 3.91 | -12.04 | 8.99 | 2.28 | 3.27 | 0.73 | 4.02 | 5.86 | 2.5 | 0.32 | 1.37 | -2.81 | -3.45 | 10.94 | 6.7 | -7.34 | -26.21 | -2.52 | -5.87 | -0.36 | -3.24 | 3.67 | 5.96 | 7.44 |
| Interest | 0 | 0 | 0.11 | 0.16 | 0.22 | 0.42 | 0.2 | 0.26 | 0.65 | 0.42 | 0.4 | 0.49 | 0.33 | 0.37 | 0.41 | 0.44 | 0.21 | 0.6 | 0.82 | 0.58 | 0.49 | 0.34 | 0.28 | 0.24 | 0.14 | 0.17 | 0.15 | 0.17 | 0.11 | 0.18 | 0.26 | 0.42 | 1.95 | 1.12 | 1.22 | 2.29 | 4.19 | 4 | 1.56 | 3.21 | 0.61 | 1.52 | 2.85 | 1.74 | 1.8 | 1.37 |
| Profit Before Tax | 0.58 | 1.22 | 1.19 | 0.7 | 2.06 | 2.87 | 4.48 | 5.19 | 3.18 | 2.87 | 3.52 | 2.72 | 2.95 | 3.99 | 6.41 | 6.96 | 1.09 | 2.24 | 0.96 | 1.28 | -1.24 | 2.3 | 3.63 | -12.28 | 8.85 | 2.11 | 3.12 | 0.56 | 3.91 | 5.68 | 2.24 | -0.1 | -0.58 | -3.93 | -4.67 | 8.65 | 2.51 | -11.34 | -27.77 | -5.73 | -6.48 | -1.88 | -6.09 | 1.93 | 4.16 | 6.07 |
| Net Profit | 0.99 | 1.2 | 2.8 | 2.95 | 2.11 | 2.43 | 3.37 | 6.14 | 2.87 | 2.43 | 3.3 | 2.79 | 4.45 | 2.71 | 6.24 | 6.81 | 3.09 | 2.21 | 1.01 | 1.28 | 0.27 | 2.41 | 6.33 | -11.99 | 12.05 | 2.25 | 3.29 | 0.55 | 3.71 | 6.99 | 1.51 | 0.05 | -0.38 | -3.58 | -4.26 | 8.89 | 4.53 | -8.44 | -28.96 | -4.43 | -6.23 | 0.59 | -5.21 | 1.25 | 3.84 | 7.08 |
| EPS | 0.5 | 0.61 | 1.43 | 1.5 | 1.08 | 1.24 | 1.72 | 3.13 | 1.46 | 1.24 | 1.65 | 1.42 | 2.27 | 1.38 | 3.18 | 3.47 | 1.57 | 1.13 | 0.51 | 0.65 | 0.14 | 1.23 | 3.23 | -6.11 | 6.14 | 1.15 | 1.67 | 0.28 | 1.89 | 3.56 | 0.77 | 0.02 | -0.21 | -1.71 | -1.93 | 4.69 | 2.82 | -4.3 | -14.75 | -2.26 | -3.17 | 0.3 | -2.65 | 0.64 | 1.96 | 3.6 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 7.57 | 9.82 | 28.3 | 0.02 | -0.33 | 21.47 | 16.17 | 6.41 | -22.05 | 12.42 | 52.14 | 35.68 |
| Investing Cash Flow | -5.24 | -16.5 | -34.76 | 2.43 | -0.03 | -17.92 | -5.92 | -25.77 | -8.53 | -43.01 | -33.49 | -2.88 |
| Financing Cash Flow | 0 | 6.33 | 4.55 | -1.87 | 1.52 | -3.79 | 2.26 | 18.44 | 20.57 | 52.47 | -41.57 | -22.34 |
| Net Cash Flow | 2.33 | -0.36 | -1.91 | 0.58 | 1.16 | -0.24 | 12.51 | -0.92 | -10.01 | 21.88 | -22.92 | 10.46 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 28.93 | 38.79 | 45.19 | 56.99 | 61.16 | 73.49 | 74.75 | 85.39 | 99.22 | 112.47 | 67.95 | 80.37 |
| Total Liabilities | 5.1 | 14.8 | 36.93 | 32.07 | 46.29 | 29.99 | 39.85 | 48.99 | 77.48 | 160.02 | 128.09 | 104.58 |
| Total Assets | 34.03 | 53.59 | 82.11 | 89.06 | 107.45 | 103.48 | 114.6 | 134.38 | 176.69 | 272.49 | 196.04 | 184.95 |