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 | 4.71 | 1.01 | 9.28 | 7.56 | 10 | 0 | 0.59 | 0.18 | 2.5 | 10.25 | 0.84 | 1.24 | 0.77 | 0.06 | 0.11 | 0.08 | 6.77 | 7.86 | 0.14 | 0.01 | 0 | 0 | 0 | 0 | 46.52 | 12.54 | 0.6 | 28.1 | 54.64 | 30.7 | 36.25 | 40.91 | 33.73 | 95.69 | 5.07 | 20.55 | 21.74 | 73.82 | 70.45 | 21.05 | 57.32 | 69.21 | 56.51 | 0.75 | 5.85 | 0.94 |
| Expenses | 17.24 | 0.93 | 19.4 | 11.02 | 14.04 | 0.13 | 2.53 | 1.5 | 0.4 | 9.49 | 0.53 | 0.49 | 3.98 | 0.15 | 0.36 | 0.64 | 3.55 | 1.51 | 0.92 | 2.1 | 0 | 0.1 | 0.13 | 0.08 | 40.08 | 6.4 | 0.13 | 19.68 | 43.34 | 26.74 | 36.3 | 40.28 | 34.56 | 93.95 | 3.16 | 19.54 | 20.3 | 71.49 | 68.89 | 20.51 | 56.95 | 66.08 | 56.69 | 1.74 | 6.66 | 1.62 |
| EBITDA | -12.53 | 0.08 | -10.12 | -3.46 | -4.04 | -0.13 | -1.94 | -1.32 | 2.1 | 0.76 | 0.31 | 0.75 | -3.21 | -0.09 | -0.25 | -0.56 | 3.22 | 6.35 | -0.78 | -2.09 | 0 | -0.1 | -0.13 | -0.08 | 6.44 | 6.14 | 0.47 | 8.42 | 11.3 | 3.96 | -0.05 | 0.63 | -0.83 | 1.74 | 1.91 | 1.01 | 1.44 | 2.33 | 1.56 | 0.54 | 0.37 | 3.13 | -0.18 | -0.99 | -0.81 | -0.68 |
| Depreciation | 0.68 | 0.44 | 0.44 | 0.44 | 0.13 | 0.36 | 0.36 | 0.36 | 0.19 | 0.32 | 0.32 | 0.32 | 0.3 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.15 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.33 | 0.27 | 0.27 | 0.27 | 0.28 | 0.26 | 0.26 | 0.26 | -0.48 | 0.06 |
| EBIT | -13.21 | -0.36 | -10.56 | -3.9 | -4.17 | -0.49 | -2.3 | -1.68 | 1.91 | 0.44 | -0.01 | 0.43 | -3.51 | -0.4 | -0.56 | -0.87 | 2.91 | 6.04 | -1.09 | -2.4 | -0.15 | -0.37 | -0.4 | -0.35 | 6.17 | 5.87 | 0.2 | 8.15 | 11.03 | 3.69 | -0.32 | 0.36 | -1.1 | 1.47 | 1.64 | 0.74 | 1.11 | 2.06 | 1.29 | 0.27 | 0.09 | 2.87 | -0.44 | -1.25 | -0.33 | -0.74 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.08 | 0.3 | 0.09 | 0.86 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.05 | 0.01 | 0 | 0.05 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.09 | 0 |
| Profit Before Tax | -13.21 | -0.36 | -10.56 | -3.9 | -4.17 | -0.49 | -2.3 | -1.68 | 1.91 | 0.44 | -0.01 | 0.41 | -3.51 | -0.48 | -0.86 | -0.96 | 2.05 | 6.04 | -1.09 | -2.41 | -0.15 | -0.37 | -0.4 | -0.35 | 6.17 | 5.87 | 0.2 | 8.15 | 11.03 | 3.69 | -0.32 | 0.34 | -1.1 | 1.42 | 1.63 | 0.74 | 1.06 | 2.06 | 1.29 | 0.27 | 0.07 | 2.87 | -0.44 | -1.25 | -0.42 | -0.74 |
| Net Profit | -13.09 | -0.36 | -10.56 | -3.89 | -4.12 | -0.49 | -2.3 | -1.68 | 1.94 | 0.44 | -0.01 | 0.42 | -3.42 | -0.48 | -0.86 | -0.96 | 2.32 | 6.04 | -1.09 | -2.4 | 0.65 | -0.35 | -0.41 | -0.35 | 6.16 | 5.87 | 0.2 | 8.15 | 11.1 | 3.68 | 0.37 | 0.35 | -1.1 | 1.41 | 1.63 | 0.74 | 1.06 | 1.74 | 0.97 | 1.12 | 0.19 | 2.33 | -0.14 | -0.76 | 1.98 | -0.5 |
| EPS | -36.31 | -0.99 | -29.28 | -10.8 | -11.44 | -1.35 | -6.38 | -4.66 | 5.38 | 1.23 | -0.03 | 1.15 | -9.48 | -1.34 | -2.39 | -2.66 | -19.63 | 16.75 | -3.01 | -6.65 | 1.8 | -0.96 | -1.13 | -0.96 | 17.09 | 16.28 | 0.55 | 22.6 | 30.78 | 10.21 | 1.03 | 0.96 | -3.06 | 3.92 | 4.51 | 2.04 | 2.94 | 4.82 | 2.69 | 3.09 | 0.52 | 6.46 | -0.4 | -2.1 | 5.48 | -1.39 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 15.12 | -1.62 | -0.72 | 10.45 | -2.62 | 0.14 | 0.43 | 0.32 | 9.34 | -2.6 | -8.33 | 3.35 |
| Investing Cash Flow | -0.1 | -0.01 | -0.06 | -4.56 | -22.41 | 29.67 | -0.25 | -0.03 | -8.89 | 2.92 | 7.58 | -0.67 |
| Financing Cash Flow | -17.72 | 1.74 | -0.04 | -5.42 | 26.78 | -32.06 | 0 | 0 | -0.02 | -0.1 | -0.02 | -0.09 |
| Net Cash Flow | -2.7 | 0.11 | -0.82 | 0.47 | 1.75 | -2.25 | 0.18 | 0.29 | 0.43 | 0.22 | -0.77 | 2.59 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 5.83 | -13.1 | -15.62 | -18.19 | -27.57 | -14.97 | -9.91 | 41.96 | 45.25 | 48.04 | 52.05 | 55.44 |
| Total Liabilities | 91.05 | 69.45 | 70 | 64.93 | 73.23 | 29.71 | 56.18 | 15.22 | 103.46 | 16.43 | 28.57 | 13.97 |
| Total Assets | 96.88 | 56.35 | 54.38 | 46.74 | 45.66 | 14.74 | 46.26 | 57.17 | 148.71 | 64.47 | 80.62 | 69.41 |