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 | 13.32 | 13.8 | 12.89 | 14.27 | 14.33 | 14.82 | 15.45 | 14.65 | 15.46 | 17.07 | 18.53 | 16.55 | 19.51 | 20.08 | 21.3 | 28.38 | 30.95 | 32.02 | 28.86 | 32.8 | 30.34 | 12.05 | 25.58 | 21.89 | 25.11 | 30.19 | 20.8 | 24.75 | 24.95 | 21.04 | 17.48 | 21.39 | 19.72 | 21.08 | 20.72 | 17.03 | 18.03 | 15.78 | 14.38 | 15 | 15.59 | 14.32 | 13.8 | 15.53 | 18.49 | 19.08 |
| Expenses | 14.34 | 13.1 | 12.7 | 14.25 | 14.14 | 14.16 | 14.3 | 14.63 | 15.37 | 15.66 | 16.91 | 16.49 | 18.99 | 18.46 | 19.34 | 28.1 | 30.28 | 30.78 | 28.56 | 34.04 | 30.81 | 14.49 | 25.95 | 21.57 | 22.46 | 29.27 | 20.27 | 25.32 | 27.45 | 21.61 | 20.55 | 22.46 | 20.82 | 21.71 | 21.21 | 17.83 | 17.87 | 17.21 | 15.92 | 13.23 | 13.66 | 15.37 | 13.63 | 15.56 | 17.83 | 17.93 |
| EBITDA | -1.02 | 0.7 | 0.19 | 0.02 | 0.19 | 0.66 | 1.15 | 0.02 | 0.09 | 1.41 | 1.62 | 0.06 | 0.52 | 1.62 | 1.96 | 0.28 | 0.67 | 1.24 | 0.3 | -1.24 | -0.47 | -2.44 | -0.37 | 0.32 | 2.65 | 0.92 | 0.53 | -0.57 | -2.5 | -0.57 | -3.07 | -1.07 | -1.1 | -0.63 | -0.49 | -0.8 | 0.16 | -1.43 | -1.54 | 1.77 | 1.93 | -1.05 | 0.17 | -0.03 | 0.66 | 1.15 |
| Depreciation | 0.35 | 0.36 | 0.36 | 0.41 | 0.41 | 0.51 | 0.52 | 0.59 | 0.53 | 0.54 | 0.57 | 0.58 | 0.53 | 0.56 | 0.54 | 1.45 | 1.43 | 1.56 | 1.94 | 1.29 | 1.86 | 1.63 | 1.58 | 1.14 | 1.08 | 1.23 | 1.03 | 1 | 1.13 | 1.18 | 1.28 | 1.21 | 1.18 | 1.17 | 1.18 | 0.78 | 0.78 | 0.8 | 0.81 | 0.64 | 0.62 | 0.81 | 0.59 | 0.68 | 0.87 | 1.04 |
| EBIT | -1.37 | 0.34 | -0.17 | -0.39 | -0.22 | 0.15 | 0.63 | -0.57 | -0.44 | 0.87 | 1.05 | -0.52 | -0.01 | 1.06 | 1.42 | -1.17 | -0.76 | -0.32 | -1.64 | -2.53 | -2.33 | -4.07 | -1.95 | -0.82 | 1.57 | -0.31 | -0.5 | -1.57 | -3.63 | -1.75 | -4.35 | -2.28 | -2.28 | -1.8 | -1.67 | -1.58 | -0.62 | -2.23 | -2.35 | 1.13 | 1.31 | -1.86 | -0.42 | -0.71 | -0.21 | 0.11 |
| Interest | 0.37 | 0.47 | 0.65 | 0.96 | 0.73 | 1.08 | 0.81 | 1.11 | 0.95 | 0.97 | 1.32 | 1.33 | 1.23 | 1.17 | 1.31 | 0.9 | 1.27 | 1.56 | 1.27 | 1.62 | 1.67 | 1.49 | 1.74 | 1.85 | 1.5 | 1.2 | 0.89 | 1.12 | 1.3 | 0.77 | 0.95 | 1.01 | 1.07 | 0.98 | 1.15 | 0.43 | 0.52 | 0.53 | 0.56 | 0.22 | 0.27 | 0.69 | 0.21 | 0.22 | 0.2 | 0.87 |
| Profit Before Tax | -1.74 | -0.13 | -0.82 | -1.35 | -0.95 | -0.93 | -0.18 | -1.68 | -1.39 | -0.1 | -0.27 | -1.85 | -1.24 | -0.11 | 0.11 | -2.07 | -2.03 | -1.88 | -2.91 | -4.15 | -4 | -5.56 | -3.69 | -2.67 | 0.07 | -1.51 | -1.39 | -2.69 | -4.93 | -2.52 | -5.3 | -3.29 | -3.35 | -2.78 | -2.82 | -2.01 | -1.14 | -2.76 | -2.91 | 0.91 | 1.04 | -2.55 | -0.63 | -0.93 | -0.41 | -0.76 |
| Net Profit | -1.8 | -0.15 | -3.83 | -1.52 | -1.31 | -0.71 | -0.36 | -1.73 | -1.56 | -0.03 | -0.33 | -1.84 | -1.06 | 0.53 | 0.32 | -1.89 | -2.29 | -1.69 | -3.11 | -4.11 | -3.4 | -5.24 | -3.43 | -2.2 | 4.16 | 22.12 | -0.16 | -2.57 | -0.12 | -6.42 | -5.04 | -2.83 | -2.45 | -2.52 | -2.52 | -2.42 | -2.92 | -2.91 | -2.96 | -5.85 | -0.37 | -2.18 | -2.41 | -5.2 | -2.62 | -0.31 |
| EPS | -2.78 | -0.23 | -5.93 | -2.35 | -2.03 | -1.1 | -0.55 | -2.67 | -2.41 | -0.04 | -0.51 | -2.84 | -1.65 | 0.82 | 0.49 | -1.74 | -2.11 | -1.56 | -2.86 | -3.79 | -3.13 | -4.83 | -3.16 | -2.03 | 3.83 | 20.39 | -0.15 | -2.37 | -0.11 | -5.92 | -4.64 | -5.74 | -2.26 | -2.33 | -2.32 | -2.23 | -2.69 | -2.68 | -2.73 | -5.39 | -0.34 | -2.01 | -2.22 | -4.79 | -2.42 | -0.29 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 4.6 | -4.09 | 2.2 | -1.35 | 1.79 | -0.03 | 3.46 | -3.17 | -4.15 | 1.61 | 1.06 | 0.66 |
| Investing Cash Flow | -16.35 | -2.05 | -3.93 | -1.69 | -7.07 | 0.66 | -0.47 | 42.83 | -3.25 | 2.28 | 0.2 | -9.76 |
| Financing Cash Flow | 12.58 | 6.32 | 0.05 | 4.3 | 6.35 | -2.58 | -2.07 | -25.6 | -9.59 | -4.03 | -1.43 | 9.44 |
| Net Cash Flow | 0.84 | 0.18 | -1.68 | 1.26 | 1.07 | -1.95 | 0.92 | 14.06 | -16.99 | -0.14 | -0.17 | 0.34 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 33.97 | 27.3 | 28.08 | 24.85 | 54.09 | 42.74 | 36.79 | 55.22 | 37.54 | 26.86 | 14.6 | 2.31 |
| Total Liabilities | 42.28 | 51.23 | 56.31 | 67.49 | 86.37 | 94.24 | 99.77 | 74.48 | 67.8 | 68.3 | 52.96 | 66.15 |
| Total Assets | 76.25 | 78.53 | 84.39 | 92.34 | 140.46 | 136.99 | 136.56 | 129.69 | 105.34 | 95.16 | 67.56 | 68.45 |