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 | 20.74 | 22.96 | 26.8 | 24.54 | 25.34 | 29.15 | 32.03 | 29.25 | 26.49 | 24.77 | 29.25 | 27.36 | 26.85 | 32.16 | 32.7 | 31.73 | 27.53 | 34.9 | 33.59 | 36.36 | 31.29 | 23.36 | 27.72 | 30.52 | 27.72 | 33.16 | 31.76 | 33.86 | 37.77 | 39.29 | 44.51 | 37.33 | 39.73 | 42.48 | 45.43 | 40.06 | 39.85 | 41.26 | 47.82 | 42.84 | 41.38 | 43.28 | 46.17 | 45.52 | 46.75 | 44 |
| Expenses | 18.15 | 19.78 | 24.12 | 22.97 | 24.3 | 25.95 | 27.52 | 25.43 | 24.12 | 22.55 | 26.26 | 24.22 | 23.16 | 28.62 | 29.13 | 28.25 | 24.26 | 30.56 | 30.21 | 32.38 | 28.16 | 21.01 | 25 | 26.72 | 26.34 | 29.34 | 26.75 | 30.49 | 35.62 | 34.98 | 38.73 | 33.37 | 34.98 | 37.46 | 40.29 | 34.07 | 34.78 | 36.91 | 41.93 | 39.02 | 39.33 | 38.46 | 41.91 | 39.49 | 44.21 | 40.17 |
| EBITDA | 2.59 | 3.18 | 2.68 | 1.57 | 1.04 | 3.2 | 4.51 | 3.82 | 2.37 | 2.22 | 2.99 | 3.14 | 3.69 | 3.54 | 3.57 | 3.48 | 3.27 | 4.34 | 3.38 | 3.98 | 3.13 | 2.35 | 2.72 | 3.8 | 1.38 | 3.82 | 5.01 | 3.37 | 2.15 | 4.31 | 5.78 | 3.96 | 4.75 | 5.02 | 5.14 | 5.99 | 5.07 | 4.35 | 5.89 | 3.82 | 2.05 | 4.82 | 4.26 | 6.03 | 2.54 | 3.83 |
| Depreciation | 1.87 | 1.5 | 1.2 | 1.57 | 1.37 | 1.52 | 1.7 | 1.7 | 1.85 | 1.44 | 1.49 | 1.64 | 1.36 | 1.39 | 1.26 | 1.76 | 1.95 | 1.6 | 1.61 | 1.61 | 1.85 | 1.41 | 1.49 | 1.51 | 1.55 | 1.4 | 1.41 | 1.48 | 1.47 | 1.36 | 1.37 | 1.37 | 3.72 | 1.59 | 1.76 | 1.84 | 1.75 | 1.63 | 1.66 | 1.84 | 1.73 | 1.61 | 1.65 | 1.83 | 1.74 | 1.53 |
| EBIT | 0.72 | 1.68 | 1.48 | 0 | -0.33 | 1.68 | 2.81 | 2.12 | 0.52 | 0.78 | 1.5 | 1.5 | 2.33 | 2.15 | 2.31 | 1.72 | 1.32 | 2.74 | 1.77 | 2.37 | 1.28 | 0.94 | 1.23 | 2.29 | -0.17 | 2.42 | 3.6 | 1.89 | 0.68 | 2.95 | 4.41 | 2.59 | 1.03 | 3.43 | 3.38 | 4.15 | 3.32 | 2.72 | 4.23 | 1.98 | 0.32 | 3.21 | 2.61 | 4.2 | 0.8 | 2.3 |
| Interest | 2.25 | 1.47 | 1.68 | 1.48 | 2.1 | 1.34 | 1.79 | 1.35 | 1.33 | 1.54 | 1.15 | 0.95 | 0.97 | 0.74 | 0.75 | 0.74 | 1.03 | 0.71 | 0.71 | 0.69 | 0.79 | 0.46 | 0.4 | 0.35 | 0.35 | 0.24 | 0.2 | 0.21 | 0.11 | 0.17 | 0.08 | 0.12 | 0.26 | 0.09 | 0.09 | 0.13 | 0.23 | 0.12 | 0.09 | 0.07 | 0.23 | 0.19 | 0.23 | 0.22 | 0.2 | 0.11 |
| Profit Before Tax | -1.53 | 0.21 | -0.2 | -1.48 | -2.43 | 0.34 | 1.02 | 0.77 | -0.81 | -0.76 | 0.35 | 0.55 | 1.36 | 1.41 | 1.56 | 0.98 | 0.29 | 2.03 | 1.06 | 1.68 | 0.49 | 0.48 | 0.83 | 1.94 | -0.52 | 2.18 | 3.4 | 1.68 | 0.57 | 2.78 | 4.33 | 2.47 | 0.77 | 3.34 | 3.29 | 4.02 | 3.09 | 2.6 | 4.14 | 1.91 | 0.09 | 3.02 | 2.38 | 3.98 | 0.6 | 2.19 |
| Net Profit | -1.18 | 0.18 | -0.11 | -1.38 | -2.12 | 0.31 | 0.9 | 0.64 | -0.61 | -0.7 | 0.41 | 0.64 | 1.79 | 2.16 | 1.77 | 0.72 | 1.7 | 1.94 | 0.83 | 1.27 | 0.17 | 0.46 | 0.13 | 1.97 | -0.29 | 1.61 | 2.51 | 1.2 | 0.94 | 2.15 | 3.11 | 1.83 | 0.78 | 2.68 | 2.54 | 3.2 | 2.73 | 2.08 | 3.53 | 1.76 | 0.71 | 2.48 | 2.21 | 3.32 | 0.4 | 2.05 |
| EPS | -1.3 | 0.2 | -0.12 | -1.53 | -2.34 | 0.34 | 1 | 0.72 | -0.52 | -0.59 | 0.35 | 0.48 | 1.41 | 1.55 | 1.27 | 0.52 | 1.22 | 1.4 | 0.6 | 0.91 | 0.12 | 0.33 | 0.09 | 1.42 | -0.21 | 1.16 | 1.81 | 0.87 | 0.68 | 1.55 | 2.24 | 1.32 | 0.56 | 1.93 | 1.83 | 2.31 | 1.97 | 1.5 | 2.54 | 1.27 | 0.51 | 1.78 | 1.6 | 2.39 | 0.29 | 1.47 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 14.22 | 20.89 | 6.77 | 10.62 | 7.97 | 13.37 | 7.97 | 17.07 | 16.34 | 17.81 | 12.09 | 4.13 |
| Investing Cash Flow | -28.1 | -12.9 | -1.3 | -16.05 | -1.78 | -1.98 | -1.13 | -10.14 | -11.15 | -14.89 | -8.23 | -4.97 |
| Financing Cash Flow | 12.97 | -6.98 | -0.28 | 1.05 | -5.37 | -13.9 | -5.51 | -7.2 | -4.01 | -4.21 | -4.21 | 0.44 |
| Net Cash Flow | -0.91 | 1.01 | 5.19 | -4.38 | 0.82 | -2.51 | 1.33 | -0.27 | 1.18 | -1.29 | -0.35 | -0.4 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 16.85 | 16.45 | 29.86 | 49.93 | 56.46 | 59.09 | 61.5 | 66.45 | 72.26 | 80.37 | 85.1 | 91.57 |
| Total Liabilities | 64.48 | 68.31 | 64.24 | 51.06 | 49.2 | 38.33 | 30.76 | 29.94 | 27.18 | 28.98 | 27.17 | 33.25 |
| Total Assets | 81.33 | 84.76 | 94.1 | 101 | 105.66 | 97.42 | 92.26 | 96.39 | 99.45 | 109.35 | 112.27 | 124.83 |