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 | 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 | 118.5 | 117.66 | 136.13 | 138.69 | 140.6 | 122.64 | 67.85 | 63.57 | 68.75 | 66.4 | 50.44 | 37.79 | 35.06 | 30.26 | 3.84 | 12.55 | 15.64 | 15.57 | 9.39 | 16.13 | 18.47 | 14.46 | 20.42 | 13.97 | 15.99 | 13.78 | 14.24 | 12.79 | 12.87 | 12.46 | 12.27 | 9.49 | 11.43 | 12.83 | 24.03 | 20.08 | 15.88 | 18.33 | 15.36 |
| Expenses | 86.86 | 87.97 | 103.47 | 106.21 | 106.04 | 92.26 | 57.71 | 54.41 | 54.01 | 57.12 | 40.28 | 31.32 | 33.17 | 38.36 | 4.49 | 12.58 | 15.31 | 20.95 | 9.08 | 16.08 | 17.63 | 48.84 | 17.7 | 17.95 | 15.51 | 50.87 | 12.89 | 13.1 | 13.37 | 16.64 | 12.02 | 10.61 | 9.33 | 22.27 | 21.65 | 18.41 | 15.17 | 40.72 | 12.53 |
| EBITDA | 31.64 | 29.69 | 32.66 | 32.48 | 34.56 | 30.38 | 10.14 | 9.16 | 14.74 | 9.28 | 10.16 | 6.47 | 1.89 | -8.1 | -0.65 | -0.03 | 0.33 | -5.38 | 0.31 | 0.05 | 0.84 | -34.38 | 2.72 | -3.98 | 0.48 | -37.09 | 1.35 | -0.31 | -0.5 | -4.18 | 0.25 | -1.12 | 2.1 | -9.44 | 2.38 | 1.67 | 0.71 | -22.39 | 2.83 |
| Depreciation | 16.31 | 9.67 | 11.2 | 10.66 | 11.76 | 11.87 | 11.85 | 11.21 | 10.98 | 10.57 | 11.23 | 10.76 | 11.61 | 15.16 | 4.35 | 4.35 | 4.35 | 5.64 | 4.27 | 3.26 | 3.95 | 5.38 | 3.47 | 3.47 | 3.48 | 2.4 | 3.23 | 3.23 | 3.25 | 2.94 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.1 | 2.68 | 2.99 |
| EBIT | 15.33 | 20.02 | 21.46 | 21.82 | 22.8 | 18.51 | -1.71 | -2.05 | 3.76 | -1.29 | -1.07 | -4.29 | -9.72 | -23.26 | -5 | -4.38 | -4.02 | -11.02 | -3.96 | -3.21 | -3.11 | -39.76 | -0.75 | -7.45 | -3 | -39.49 | -1.88 | -3.54 | -3.75 | -7.12 | -2.84 | -4.21 | -0.99 | -12.53 | -0.71 | -1.42 | -2.39 | -25.07 | -0.16 |
| Interest | 12.93 | 12.61 | 11.78 | 12.48 | 11.27 | 10.91 | 9.97 | 9.89 | 9.91 | 15.8 | 9.88 | 11.93 | 13.28 | 13.7 | 7.01 | 10.31 | 6.27 | 3.04 | 4.81 | 5.46 | 2.12 | 1.9 | 2.46 | 1.53 | 2.4 | 2.02 | 1.34 | 1.15 | 0.77 | 0.5 | 0.55 | 0.46 | 0.48 | 0.42 | 0.3 | 0.17 | 0.05 | 0 | 0 |
| Profit Before Tax | 2.4 | 7.41 | 9.68 | 9.34 | 11.53 | 7.6 | -11.68 | -11.94 | -6.15 | -17.09 | -10.95 | -16.22 | -23 | -36.96 | -12.01 | -14.69 | -10.29 | -14.06 | -8.77 | -8.67 | -5.23 | -41.66 | -3.21 | -8.98 | -5.4 | -41.51 | -3.22 | -4.69 | -4.52 | -7.62 | -3.39 | -4.67 | -1.47 | -12.95 | -1.01 | -1.59 | -2.44 | -25.07 | -0.16 |
| Net Profit | 7.76 | 4.87 | 6.5 | 6.69 | 9.73 | 5.24 | -13.31 | -13.58 | -7.92 | -18.86 | -12.37 | -17.27 | -23.8 | -38.7 | -13.46 | -15.7 | -11.31 | -8.32 | -9.55 | -9.3 | -5.7 | -19.17 | -3.77 | -5.34 | -5.94 | 27.69 | -3.65 | -4.05 | -3.3 | 6.15 | -0.3 | -3.28 | -1.12 | 9.08 | 0.26 | 0.13 | -1.31 | -16.84 | 0.42 |
| EPS | 0.47 | 0.3 | 0.4 | 0.41 | 0.6 | 0.32 | -0.81 | -0.83 | -0.48 | -1.15 | -0.76 | -1.06 | -1.46 | -2.37 | -0.82 | -0.96 | -0.69 | -0.51 | -0.58 | -0.57 | -0.35 | -1.17 | -0.23 | -0.33 | -0.36 | 1.69 | -0.22 | -0.25 | -0.2 | 0.38 | -0.02 | -0.2 | -0.07 | 0.56 | 0.02 | 0.01 | -0.08 | -1.03 | 0.03 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 27.7 | 163.01 | 83.33 | 51.35 | 89.46 | -325.22 | 17.45 | -16.49 | -65.34 | -5.12 | -8.52 | -26.13 |
| Investing Cash Flow | -58.74 | -100.78 | -92.24 | 3.7 | -13.75 | 536.06 | 49.86 | 79.95 | 88.61 | 37.88 | 12.64 | 47.92 |
| Financing Cash Flow | 52.4 | -88.66 | 1.32 | -56.83 | -79.82 | -210.54 | -68.73 | -65.21 | -24.86 | -32.68 | -4.82 | -21.32 |
| Net Cash Flow | 21.36 | -26.42 | -7.59 | -1.78 | -4.11 | 0.3 | -1.42 | -1.75 | -1.59 | 0.08 | -0.7 | 0.47 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 1,017.46 | 1,024.62 | 1,033.03 | 986.88 | 946.96 | 422.43 | 380.31 | 341.71 | 316.82 | 311.7 | 316.03 | 298.24 |
| Total Liabilities | 626.7 | 631.8 | 639.04 | 632.87 | 652 | 515.4 | 485.03 | 448.21 | 344.79 | 303.5 | 279.65 | 221.23 |
| Total Assets | 1,644.16 | 1,656.41 | 1,672.07 | 1,619.75 | 1,598.97 | 937.83 | 865.35 | 789.91 | 661.61 | 615.2 | 595.68 | 519.47 |