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 | 18.23 | 13.53 | 16.05 | 14.1 | 18.88 | 14.41 | 15.21 | 15.42 | 15.19 | 14.64 | 15.5 | 17.93 | 20.63 | 18.11 | 19.49 | 21.19 | 20.63 | 17.78 | 20.3 | 20.56 | 20.38 | 8.13 | 15 | 19.87 | 24.61 | 15.97 | 20.16 | 23.7 | 30.9 | 32.33 | 30.43 | 36.49 | 39.44 | 33.25 | 35.5 | 42.9 | 46.18 | 44.47 | 50.31 | 55.2 | 59.15 | 52.9 | 65.62 | 61.95 | 72.24 | 65.96 |
| Expenses | 17.02 | 12.84 | 15.22 | 13.2 | 17.97 | 13.56 | 14.29 | 14.46 | 14.15 | 13.63 | 14.76 | 17.09 | 19.79 | 17.33 | 18.45 | 18.88 | 19 | 16.71 | 19.08 | 21.02 | 20.32 | 8.49 | 14.61 | 18.85 | 23.66 | 15 | 19.12 | 22.38 | 29.45 | 30.2 | 28.3 | 33.84 | 36.98 | 31.41 | 33.4 | 40.17 | 43.34 | 41.7 | 47.19 | 51.05 | 54.67 | 49.25 | 61.65 | 56.02 | 67.47 | 62.25 |
| EBITDA | 1.21 | 0.69 | 0.83 | 0.9 | 0.91 | 0.85 | 0.92 | 0.96 | 1.04 | 1.01 | 0.74 | 0.84 | 0.84 | 0.78 | 1.04 | 2.31 | 1.63 | 1.07 | 1.22 | -0.46 | 0.06 | -0.36 | 0.39 | 1.02 | 0.95 | 0.97 | 1.04 | 1.32 | 1.45 | 2.13 | 2.13 | 2.65 | 2.46 | 1.84 | 2.1 | 2.73 | 2.84 | 2.77 | 3.12 | 4.15 | 4.48 | 3.65 | 3.97 | 5.93 | 4.77 | 3.71 |
| Depreciation | 0.57 | 0.47 | 0.47 | 0.48 | 0.37 | 0.47 | 0.47 | 0.49 | 0.33 | 0.47 | 0.41 | 0.43 | 0.44 | 0.46 | 0.45 | 0.47 | 0.37 | 0.46 | 0.5 | 0.46 | 0.38 | 0.4 | 0.46 | 0.45 | 0.42 | 0.43 | 0.46 | 0.45 | 0.28 | 0.4 | 0.43 | 0.44 | 0.47 | 0.47 | 0.47 | 0.51 | 0.63 | 0.68 | 0.68 | 0.88 | 0.73 | 0.83 | 0.87 | 0.85 | 1.07 | 0.89 |
| EBIT | 0.64 | 0.22 | 0.36 | 0.42 | 0.54 | 0.38 | 0.45 | 0.47 | 0.71 | 0.54 | 0.33 | 0.41 | 0.4 | 0.32 | 0.59 | 1.84 | 1.26 | 0.61 | 0.72 | -0.92 | -0.32 | -0.76 | -0.07 | 0.57 | 0.53 | 0.54 | 0.58 | 0.87 | 1.17 | 1.73 | 1.7 | 2.21 | 1.99 | 1.37 | 1.63 | 2.22 | 2.21 | 2.09 | 2.44 | 3.27 | 3.75 | 2.82 | 3.1 | 5.08 | 3.7 | 2.82 |
| Interest | 0.32 | 0.23 | 0.3 | 0.38 | 0.43 | 0.37 | 0.45 | 0.42 | 0.4 | 0.44 | 0.38 | 0.39 | 0.31 | 0.3 | 0.51 | 0.49 | 0.46 | 0.47 | 0.54 | 0.46 | 0.33 | 0.35 | 0.36 | 0.36 | 0.32 | 0.38 | 0.28 | 0.35 | 0.41 | 0.46 | 0.53 | 0.56 | 0.53 | 0.69 | 0.72 | 0.81 | 0.78 | 1.01 | 1.04 | 1.21 | 1.27 | 1.26 | 1.4 | 1.55 | 0.7 | 0.67 |
| Profit Before Tax | 0.32 | -0.01 | 0.06 | 0.04 | 0.11 | 0.01 | 0 | 0.05 | 0.31 | 0.1 | -0.05 | 0.02 | 0.09 | 0.02 | 0.08 | 1.35 | 0.8 | 0.14 | 0.18 | -1.38 | -0.65 | -1.11 | -0.43 | 0.21 | 0.21 | 0.16 | 0.3 | 0.52 | 0.76 | 1.27 | 1.17 | 1.65 | 1.46 | 0.68 | 0.91 | 1.41 | 1.43 | 1.08 | 1.4 | 2.06 | 2.48 | 1.56 | 1.7 | 3.53 | 3 | 2.15 |
| Net Profit | 0.49 | 0.07 | 0.05 | 0.05 | 0.12 | 0.08 | 0 | 0.03 | 0.19 | 0.09 | -0.03 | 0.04 | 0.1 | 0.06 | 0.16 | 1.09 | 0.6 | 0.15 | 0.2 | -1.25 | -0.82 | -0.91 | -0.39 | 0.28 | 0.24 | 0.21 | 0.43 | 0.67 | 1.1 | 1.23 | 0.97 | 1.1 | 0.92 | 0.62 | 0.53 | 1.01 | 0.55 | 0.79 | 0.65 | 1.69 | 2.02 | 1.34 | 1.58 | 3.14 | 2.32 | 1.98 |
| EPS | 0.67 | 0.1 | 0.07 | 0.06 | 0.17 | 0.11 | -0.01 | 0.04 | 0.25 | 0.12 | -0.04 | 0.06 | 0.17 | 0.15 | 0.11 | 1.45 | 0.63 | 0.23 | 0.25 | -1.68 | -1.15 | -1.2 | -0.49 | 0.42 | 0.36 | 0.29 | 0.66 | 0.55 | 1.49 | 1.66 | 1.28 | 1.49 | 1.21 | 0.81 | 0.69 | 1.26 | 0.71 | 1.03 | 1.03 | 1.9 | 2.44 | 1.63 | 1.84 | 3.83 | 2.55 | 1.94 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.98 | -1.03 | 2.3 | 2.13 | -1.2 | -0.2 | 2.02 | 1.17 | 5.47 | -0.25 | -2.34 | 22.22 |
| Investing Cash Flow | -1.48 | -0.43 | -1.76 | 0.11 | 0.09 | 1.42 | -0.59 | -5.39 | -8.91 | -13.92 | -9.5 | -25.04 |
| Financing Cash Flow | 0.69 | 1.95 | -0.75 | -2.54 | 0.86 | -1.47 | -1.74 | 4.17 | 3.52 | 14.6 | 11.1 | 15.76 |
| Net Cash Flow | 0.19 | 0.48 | -0.21 | -0.3 | -0.25 | -0.25 | -0.31 | -0.05 | 0.08 | 0.43 | -0.74 | 12.94 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 29.27 | 29.56 | 29.99 | 30.21 | 32.09 | 30.35 | 29.18 | 31.45 | 37.7 | 41.74 | 46.98 | 77.92 |
| Total Liabilities | 27 | 29.13 | 30.26 | 32.33 | 33.37 | 30.39 | 26.91 | 34.5 | 47.07 | 59.14 | 74.27 | 73.34 |
| Total Assets | 56.27 | 58.69 | 60.25 | 62.53 | 65.46 | 60.74 | 56.09 | 65.94 | 84.77 | 100.88 | 121.26 | 151.27 |