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 | 7.59 | 5.99 | 14.3 | 9.06 | 13.91 | 5.29 | 8.95 | 5.05 | 7.38 | 4.27 | 4.32 | 13.42 | 5.02 | 9.13 | 7.86 | 11.56 | 4.23 | 10.04 | 10.76 | 14.24 | 13.21 | 14.21 | 6.22 | 9.5 | 20.61 | 5.11 | 14.77 | 15.39 | 38.9 | 12.38 | 14.37 | 19.19 | 27.63 | 9.14 | 19.08 | 29.4 | 16.18 | 12.76 | 18.13 | 17.56 | 20.13 | 41.97 | 21.84 | 35.84 | 21.97 | 35.27 |
| Expenses | 5.63 | 4.21 | 9.66 | 6.68 | 9.28 | 4.6 | 8.4 | 5.84 | 5.85 | 5.19 | 5.17 | 8.67 | 6.06 | 6.94 | 7.08 | 9.2 | 9.2 | 9.17 | 8.24 | 9.58 | 10.76 | 11.84 | 6.06 | 9.13 | 15.17 | 5.78 | 9.37 | 11.52 | 24.68 | 10.09 | 12.6 | 13.99 | 12.22 | 9.36 | 11.44 | 21.91 | 9.92 | 9.82 | 14.92 | 28.95 | 16.3 | 39.52 | 17.82 | 33.37 | 24.23 | 29.58 |
| EBITDA | 1.96 | 1.78 | 4.64 | 2.38 | 4.63 | 0.69 | 0.55 | -0.79 | 1.53 | -0.92 | -0.85 | 4.75 | -1.04 | 2.19 | 0.78 | 2.36 | -4.97 | 0.87 | 2.52 | 4.66 | 2.45 | 2.37 | 0.16 | 0.37 | 5.44 | -0.67 | 5.4 | 3.87 | 14.22 | 2.29 | 1.77 | 5.2 | 15.41 | -0.22 | 7.64 | 7.49 | 6.26 | 2.94 | 3.21 | -11.39 | 3.83 | 2.45 | 4.02 | 2.47 | -2.26 | 5.69 |
| Depreciation | 0.16 | 0.25 | 0.25 | 0.26 | 0.26 | 0.24 | 0.27 | 0.18 | 0.15 | 0.23 | 0.61 | 0.65 | 0.64 | 0.64 | 0.63 | 0.63 | 0.63 | 0.64 | 0.65 | 0.65 | 0.64 | 0.65 | 0.65 | 0.65 | 0.66 | 0.67 | 0.68 | 0.68 | 0.65 | 0.64 | 0.24 | 0.25 | 0.24 | 0.25 | 0.25 | 0.29 | 0.35 | 0.4 | 0.42 | 0.44 | 0.45 | 0.46 | 0.52 | 0.52 | 0.53 | 0.54 |
| EBIT | 1.8 | 1.53 | 4.39 | 2.12 | 4.37 | 0.45 | 0.28 | -0.97 | 1.38 | -1.15 | -1.46 | 4.1 | -1.68 | 1.55 | 0.15 | 1.73 | -5.6 | 0.23 | 1.87 | 4.01 | 1.81 | 1.72 | -0.49 | -0.28 | 4.78 | -1.34 | 4.72 | 3.19 | 13.57 | 1.65 | 1.53 | 4.95 | 15.17 | -0.47 | 7.39 | 7.2 | 5.91 | 2.54 | 2.79 | -11.83 | 3.38 | 1.99 | 3.5 | 1.95 | -2.79 | 5.15 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1.8 | 1.53 | 4.39 | 2.12 | 4.37 | 0.45 | 0.28 | -0.97 | 1.38 | -1.15 | -1.46 | 4.1 | -1.68 | 1.55 | 0.15 | 1.73 | -5.6 | 0.23 | 1.87 | 4.01 | 1.81 | 1.72 | -0.49 | -0.28 | 4.78 | -1.34 | 4.72 | 3.19 | 13.42 | 1.64 | 1.53 | 4.95 | 15.17 | -0.47 | 7.39 | 7.2 | 5.91 | 2.54 | 2.79 | -11.83 | 3.38 | 1.99 | 3.5 | 1.95 | -2.79 | 5.15 |
| Net Profit | 1.55 | 2.43 | 3.13 | 2.14 | 2.73 | 0.7 | 0.57 | 0.37 | 1.34 | -0.08 | -1.01 | 4.53 | -1.75 | 1.9 | 0.51 | 3.08 | -3.9 | 0.55 | 1.81 | 3.57 | 2.2 | 1.81 | 0.15 | 0.34 | 3.35 | -0.81 | 3.76 | 2.41 | 10.1 | 1.57 | 1.58 | 4.81 | 12.32 | 0.52 | 6.35 | 6.48 | 5.66 | 2.88 | 3.28 | -7.81 | 3.34 | 3.25 | 3.87 | 2.57 | -0.64 | 6.39 |
| EPS | 2.91 | 4.57 | 5.9 | 4.04 | 5.14 | 1.32 | 1.08 | 0.7 | 2.52 | -0.15 | -1.91 | 8.54 | -3.3 | 3.58 | 0.95 | 5.8 | -7.34 | 1.04 | 3.4 | 6.72 | 4.15 | 3.4 | 0.28 | 0.64 | 6.31 | -1.53 | 7.08 | 4.53 | 19.02 | 2.95 | 2.97 | 9.07 | 23.2 | 0.98 | 11.96 | 12.2 | 10.66 | 5.43 | 6.18 | -14.71 | 6.29 | 6.12 | 7.29 | 4.84 | -1.2 | 12.04 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 13.76 | 7.22 | 1.89 | -6.05 | -7.24 | 16.15 | 11.66 | 14.28 | 16.06 | 3.13 | 12.23 |
| Investing Cash Flow | -11.69 | -3.29 | -2.39 | 7.39 | 7.35 | 1.09 | -16.12 | -23.8 | -13.61 | 0.74 | -3.27 |
| Financing Cash Flow | -0.96 | -2.58 | -1.28 | -0.64 | 0.77 | -0.77 | -0.53 | -0.53 | -1.06 | -1.06 | 0 |
| Net Cash Flow | 1.11 | 1.35 | -1.78 | 0.7 | 0.88 | 16.47 | -4.99 | -10.05 | 1.39 | 2.81 | 8.96 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 48.66 | 51.92 | 52.38 | 53.23 | 61.33 | 66.98 | 81.88 | 101.68 | 119.69 | 120.15 | 129.34 |
| Total Liabilities | 11.75 | 11.82 | 10.7 | 12.09 | 13.87 | 12.63 | 11.76 | 13.98 | 6.98 | 22.16 | 30.46 |
| Total Assets | 60.41 | 63.74 | 63.08 | 65.31 | 75.21 | 79.61 | 93.64 | 115.66 | 126.67 | 142.31 | 159.8 |