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 | 34.18 | 24.87 | 19.13 | 24.07 | 25.96 | 18.95 | 26.84 | 26.51 | 34.19 | 12.5 | 25.42 | 17.04 | 18.04 | 9.24 | 9.1 | 19.09 | 34.59 | 22.04 | 34.68 | 39.56 | 29.46 | 15.34 | 40.04 | 26.05 | 41.73 | 30.41 | 39.8 | 41.48 | 47.97 | 64.44 | 59.52 | 67.69 | 80.5 | 69.53 | 89.87 | 109.67 | 131.78 | 143.48 | 174.92 | 188.64 | 202.23 | 156.33 | 241.34 | 268.4 | 320.31 | 286.36 |
| Expenses | 30.36 | 22.62 | 20.33 | 23.51 | 24.59 | 20.25 | 26.04 | 25.52 | 32.55 | 14.64 | 25.22 | 18.61 | 18.71 | 9.64 | 10.07 | 19.68 | 32.19 | 19.41 | 31.79 | 35.62 | 27.23 | 13.27 | 36.7 | 25.11 | 38.48 | 29.67 | 35.81 | 40.93 | 41.05 | 59.7 | 54.61 | 62.26 | 77.35 | 64.58 | 82.14 | 101.5 | 123.91 | 133.92 | 164.85 | 177.25 | 186.52 | 143.03 | 223.13 | 250.32 | 306.22 | 261.55 |
| EBITDA | 3.82 | 2.25 | -1.2 | 0.56 | 1.37 | -1.3 | 0.8 | 0.99 | 1.64 | -2.14 | 0.2 | -1.57 | -0.67 | -0.4 | -0.97 | -0.59 | 2.4 | 2.63 | 2.89 | 3.94 | 2.23 | 2.07 | 3.34 | 0.94 | 3.25 | 0.74 | 3.99 | 0.55 | 6.92 | 4.74 | 4.91 | 5.43 | 3.15 | 4.95 | 7.73 | 8.17 | 7.87 | 9.56 | 10.07 | 11.39 | 15.71 | 13.3 | 18.21 | 18.08 | 14.09 | 24.81 |
| Depreciation | 0.32 | 0.21 | 0.21 | 0.21 | 0.21 | 0.16 | 0.14 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.13 | 0.13 | 0.28 | 0.3 | 0.34 | 0.37 | 0.38 | 0.49 | 0.36 | 0.41 | 0.44 | 0.28 | 0.31 | 0.37 | 0.31 | 0.31 | 0.32 | 0.32 | 0.3 | 0.31 | 0.37 | 0.58 | 0.57 | 0.91 | 1.17 | 1.16 | 1.5 | 1.73 | 1.81 | 1.91 | 1.97 |
| EBIT | 3.5 | 2.04 | -1.41 | 0.35 | 1.16 | -1.46 | 0.66 | 0.84 | 1.51 | -2.27 | 0.07 | -1.7 | -0.79 | -0.52 | -1.08 | -0.72 | 2.27 | 2.35 | 2.59 | 3.6 | 1.86 | 1.69 | 2.85 | 0.58 | 2.84 | 0.3 | 3.71 | 0.24 | 6.55 | 4.43 | 4.6 | 5.11 | 2.83 | 4.65 | 7.42 | 7.8 | 7.29 | 8.99 | 9.16 | 10.22 | 14.55 | 11.8 | 16.48 | 16.27 | 12.18 | 22.84 |
| Interest | 2.26 | 2.36 | 2.45 | 2.68 | 2.8 | 2.79 | 2.95 | 3.22 | 2.48 | 3.13 | 2.83 | 2.88 | 3.06 | 2.72 | 2.35 | 2.8 | 4.32 | 2.33 | 1.86 | 1.93 | 1.62 | 1.68 | 2.22 | 1.92 | 2.45 | 2.34 | 2.51 | 2.58 | 2.94 | 2.66 | 3.12 | 3.47 | 2.47 | 3.41 | 4.61 | 4.66 | 5.14 | 5.2 | 6.43 | 6.56 | 8.04 | 7.73 | 9.07 | 11 | 11.75 | 12.94 |
| Profit Before Tax | 1.24 | -0.32 | -3.86 | -2.33 | -1.64 | -4.25 | -2.29 | -2.38 | -0.97 | -5.4 | -2.76 | -4.58 | -3.85 | -3.24 | -3.43 | -3.52 | -2.05 | 0.02 | 0.73 | 1.67 | 0.24 | 0.01 | 0.63 | -1.34 | 0.39 | -2.04 | 1.2 | -2.34 | 3.61 | 1.77 | 1.48 | 1.64 | 0.36 | 1.24 | 2.81 | 3.14 | 2.15 | 3.79 | 2.73 | 3.66 | 6.51 | 4.07 | 7.41 | 5.27 | 0.43 | 9.9 |
| Net Profit | 0.51 | 0.04 | -2 | -1.37 | 4.27 | -2.85 | -1.48 | -1.35 | -1.51 | -3.54 | -2.13 | -4.33 | -3.09 | -3.03 | -3.03 | 21.57 | 34.87 | 0.18 | 2.41 | 1.63 | 1.67 | 0.12 | 1.24 | -0.82 | 0.08 | -1.61 | 1.42 | -1.99 | 2.94 | 2.4 | 0.94 | 1.57 | -4.33 | 1.27 | 3.33 | 3.74 | 6.31 | 3.02 | 8.49 | 3.36 | 5.64 | 3.08 | 6.29 | 4.09 | 1.26 | 7.59 |
| EPS | 0.59 | 0.05 | -2.31 | -1.57 | 4.94 | -3.28 | -1.81 | -1.54 | -1.75 | -4.08 | -2.56 | -4.89 | -3.58 | -3.51 | -3.51 | 24.97 | 40.36 | 0.21 | 2.79 | 1.88 | 1.93 | 0.14 | 1.44 | -0.95 | 0.09 | -1.86 | 1.64 | -2.3 | 3.41 | 2.77 | 1.08 | 1.82 | -5.01 | 1.47 | 3.86 | 4.33 | 7.31 | 3.5 | 9.82 | 3.89 | 6.53 | 3.57 | 7.28 | 4.73 | 1.46 | 8.79 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 3.24 | -7.24 | 6.06 | 6.57 | -28.56 | -14.56 | -8.46 | 1.2 | 2.46 | -27.26 | -14.23 | -5.68 |
| Investing Cash Flow | 1.17 | 8.2 | 1.29 | 0.59 | 56.66 | 34.15 | -1.72 | -0.29 | -1.6 | 10.43 | -12.26 | -18.97 |
| Financing Cash Flow | -4.83 | -0.2 | -19.57 | 5.96 | -26.35 | -13.9 | 5.94 | -1.97 | -0.69 | 19.94 | 30.2 | 31.23 |
| Net Cash Flow | -0.42 | 0.76 | -12.22 | 13.12 | 1.75 | 5.69 | -4.24 | -1.06 | 0.17 | 3.11 | 3.71 | 6.58 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 20.24 | 21.02 | 12.4 | -0.93 | 49.1 | 54.62 | 55.15 | 56.08 | 56.71 | 71.33 | 90.45 | 343.38 |
| Total Liabilities | 85.04 | 85.85 | 94.89 | 98.94 | 94.94 | 80.87 | 88.03 | 104.43 | 127.73 | 195.89 | 337.65 | 518.71 |
| Total Assets | 105.28 | 106.87 | 107.29 | 98.01 | 144.04 | 135.49 | 143.18 | 160.5 | 184.44 | 267.22 | 428.11 | 862.09 |