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 | 37.94 | 31.71 | 36.94 | 45.89 | 40.73 | 31.23 | 35.82 | 45.35 | 44.32 | 43.71 | 40.73 | 54.69 | 57.56 | 52.98 | 64.41 | 77.92 | 93.31 | 58.09 | 76.75 | 103.29 | 99.91 | 12.81 | 48.5 | 97.5 | 92.83 | 28.77 | 89.61 | 131.72 | 133.03 | 100.71 | 116 | 162.32 | 173.92 | 111.77 | 135.11 | 175.77 | 194.28 | 127.92 | 151.11 | 222.59 | 219.77 | 158.68 | 175.98 | 264.44 | 253.46 | 178.82 |
| Expenses | 34.26 | 28.04 | 33.44 | 40.15 | 37.42 | 27.41 | 32.22 | 38 | 41.09 | 38.9 | 36.74 | 46.81 | 53.82 | 48.27 | 59.9 | 68.57 | 82.93 | 42.75 | 60.32 | 71.25 | 78.87 | 12.25 | 38.65 | 72.95 | 68.43 | 22.71 | 66.21 | 83.99 | 99.21 | 65.32 | 84.73 | 106.86 | 131.89 | 77.34 | 105.55 | 121.55 | 149.44 | 88.54 | 116.59 | 150.09 | 161.35 | 109.73 | 133.87 | 169.27 | 175.36 | 119.44 |
| EBITDA | 3.68 | 3.67 | 3.5 | 5.74 | 3.31 | 3.82 | 3.6 | 7.35 | 3.23 | 4.81 | 3.99 | 7.88 | 3.74 | 4.71 | 4.51 | 9.35 | 10.38 | 15.34 | 16.43 | 32.04 | 21.04 | 0.56 | 9.85 | 24.55 | 24.4 | 6.06 | 23.4 | 47.73 | 33.82 | 35.39 | 31.27 | 55.46 | 42.03 | 34.43 | 29.56 | 54.22 | 44.84 | 39.38 | 34.52 | 72.5 | 58.42 | 48.95 | 42.11 | 95.17 | 78.1 | 59.38 |
| Depreciation | 1.72 | 1.3 | 1.37 | 1.52 | 1.92 | 2.01 | 1.72 | 2.08 | 2.17 | 2 | 2.13 | 2.24 | 2.47 | 2.03 | 2.31 | 2.59 | 1.95 | 9.48 | 10.9 | 10.79 | 13.02 | 10.08 | 9.47 | 9.59 | 9.95 | 9.42 | 10.55 | 11.21 | 12.12 | 12.08 | 13.27 | 13.77 | 13.68 | 13.41 | 14.09 | 16.91 | 18.25 | 17.99 | 19.43 | 20.03 | 22.8 | 21.69 | 23.94 | 25.34 | 28.75 | 27.96 |
| EBIT | 1.96 | 2.37 | 2.13 | 4.22 | 1.39 | 1.81 | 1.88 | 5.27 | 1.06 | 2.81 | 1.86 | 5.64 | 1.27 | 2.68 | 2.2 | 6.76 | 8.43 | 5.86 | 5.53 | 21.25 | 8.02 | -9.52 | 0.38 | 14.96 | 14.45 | -3.36 | 12.85 | 36.52 | 21.7 | 23.31 | 18 | 41.69 | 28.35 | 21.02 | 15.47 | 37.31 | 26.59 | 21.39 | 15.09 | 52.47 | 35.62 | 27.26 | 18.17 | 69.83 | 49.35 | 31.42 |
| Interest | 1.19 | 1.09 | 1.3 | 1.28 | 1.3 | 1.45 | 1.45 | 1.48 | 1.49 | 1.61 | 1.63 | 1.93 | 1.6 | 1.6 | 1.77 | 1.38 | 3.05 | 6.72 | 6.01 | 6.87 | 1.11 | 6.2 | 6.09 | 6.2 | 6.31 | 5.72 | 5.88 | 5.96 | 6.07 | 5.62 | 6.31 | 6.89 | 7.46 | 6.92 | 7.24 | 7.76 | 7.84 | 7.87 | 8.46 | 9.32 | 9.16 | 10.51 | 11.17 | 12.06 | 14.23 | 13.56 |
| Profit Before Tax | 0.77 | 1.28 | 0.83 | 2.94 | 0.09 | 0.36 | 0.43 | 3.79 | -0.43 | 1.2 | 0.23 | 3.71 | -0.33 | 1.08 | 0.43 | 5.38 | 5.38 | -0.86 | -0.48 | 14.38 | 6.91 | -15.72 | -5.71 | 8.76 | 8.14 | -9.08 | 6.97 | 30.56 | 15.63 | 17.69 | 11.69 | 34.8 | 20.89 | 14.1 | 8.23 | 29.55 | 18.75 | 13.52 | 6.63 | 43.15 | 26.46 | 16.75 | 7 | 57.77 | 35.12 | 17.86 |
| Net Profit | 0.9 | 1.24 | 0.9 | 2.43 | 0.51 | 0.63 | 0.58 | 3.09 | -0.22 | 0.8 | 0.59 | 4.27 | 14.33 | 1.38 | 1.08 | 5.04 | 5 | 0.42 | 0.15 | 11.3 | 4.56 | -7.06 | -0.69 | 10.13 | 7.28 | -1.55 | 7.77 | 23.71 | 8.12 | 14.12 | 9.28 | 26.95 | 16.88 | 12.27 | 7.5 | 24.1 | 18.35 | 11.41 | 6.55 | 34.39 | 22.51 | 14.67 | 6.75 | 45.09 | 29.23 | 16.33 |
| EPS | 0.55 | 0.76 | 0.55 | 1.49 | 0.31 | 0.42 | 0.35 | 1.89 | -0.13 | 0.49 | 0.36 | 2.62 | 8.78 | 0.84 | 0.66 | 3.09 | 3.06 | 0.25 | 0.09 | 6.92 | 2.79 | -4.32 | -0.42 | 6.2 | 4.46 | -0.95 | 4.76 | 14.52 | 4.98 | 8.65 | 5.68 | 16.51 | 10.34 | 7.52 | 4.59 | 2.95 | 2.22 | 1.36 | 0.78 | 4.11 | 2.69 | 1.75 | 0.81 | 5.39 | 3.5 | 1.95 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 9.53 | 19.93 | 9.55 | 7.25 | 23.74 | 62.15 | 66.53 | 90.27 | 75.13 | 132.72 | 150.48 | 199.33 |
| Investing Cash Flow | -7.83 | -14.85 | -9.66 | -4.96 | -13.14 | -12.77 | -7.04 | -40.99 | -34.1 | -54.62 | -58.2 | -90.02 |
| Financing Cash Flow | -0.7 | -5.89 | -0.01 | -0.68 | -10.62 | -47.89 | -55.22 | -54.37 | -42.83 | -41.43 | -102.45 | -112.16 |
| Net Cash Flow | 1 | -0.81 | -0.12 | 1.61 | -0.02 | 1.49 | 4.27 | -5.09 | -1.8 | 36.67 | -10.17 | -2.85 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 72.42 | 77.49 | 84.83 | 101.1 | 114.3 | 118.07 | 124.04 | 160.08 | 221.36 | 326.46 | 393.1 | 478.02 |
| Total Liabilities | 61.96 | 59.66 | 77.89 | 89.79 | 110.83 | 330.15 | 304.55 | 335.75 | 391.61 | 447.92 | 548.06 | 671.74 |
| Total Assets | 134.38 | 137.15 | 162.72 | 190.89 | 225.13 | 448.22 | 428.6 | 495.83 | 612.97 | 774.38 | 941.16 | 1,149.76 |