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 | 40.78 | 37.84 | 38.43 | 37.14 | 42.28 | 42.34 | 40.1 | 37.59 | 44.1 | 43.65 | 63.75 | 98.36 | 97.07 | 80.12 | 121.27 | 111.7 | 91.58 | 81.18 | 80.78 | 66.45 | 64.54 | 94.44 | 93.37 | 89.99 | 99.49 | 109.65 | 99.85 | 92.86 | 96.16 | 91.89 | 98.03 | 54.86 | 105.16 | 82.45 | 56.91 | 98.97 | 97.34 | 78.13 | 95.03 | 156.47 | 139.85 | 136.26 | 130.22 | 137.36 | 121.58 | 121.82 |
| Expenses | 33.69 | 31.89 | 32.53 | 32.51 | 37.67 | 34.6 | 40.59 | 37.97 | 39.01 | 41.79 | 50.28 | 58.82 | 58.77 | 54.28 | 76.82 | 66.88 | 60.54 | 56.67 | 65.16 | 52.67 | 55.11 | 72.08 | 66.45 | 67.79 | 89.31 | 83.87 | 84.14 | 90.65 | 78.39 | 86.99 | 94.75 | 64.69 | 85.87 | 71.51 | 70.82 | 73.85 | 91.97 | 77.33 | 76.25 | 103.2 | 102.9 | 108.03 | 103.59 | 112.39 | 101.58 | 103.77 |
| EBITDA | 7.09 | 5.95 | 5.9 | 4.63 | 4.61 | 7.74 | -0.49 | -0.38 | 5.09 | 1.86 | 13.47 | 39.54 | 38.3 | 25.84 | 44.45 | 44.82 | 31.04 | 24.51 | 15.62 | 13.78 | 9.43 | 22.36 | 26.92 | 22.2 | 10.18 | 25.78 | 15.71 | 2.21 | 17.77 | 4.9 | 3.28 | -9.83 | 19.29 | 10.94 | -13.91 | 25.12 | 5.37 | 0.8 | 18.78 | 53.27 | 36.95 | 28.23 | 26.63 | 24.97 | 20 | 18.05 |
| Depreciation | 1.06 | 1.85 | 1.91 | 1.91 | 2.68 | 2.42 | 2.63 | 2.53 | 2.74 | 2.76 | 2.93 | 3.04 | 3.62 | 2.81 | 2.95 | 3.03 | 3.09 | 3.5 | 3.74 | 3.81 | 3.96 | 4.12 | 4.78 | 5 | 6.41 | 5.95 | 6.44 | 6.68 | 6.49 | 6.67 | 9.07 | 6.32 | 6.19 | 5.95 | 5.93 | 6.38 | 6.46 | 6.12 | 6.15 | 6.08 | 5.86 | 5.81 | 5.41 | 5.37 | 5.11 | 5.2 |
| EBIT | 6.03 | 4.1 | 3.99 | 2.72 | 1.93 | 5.32 | -3.12 | -2.91 | 2.35 | -0.9 | 10.54 | 36.5 | 34.68 | 23.03 | 41.5 | 41.79 | 27.95 | 21.01 | 11.88 | 9.97 | 5.47 | 18.24 | 22.14 | 17.2 | 3.77 | 19.83 | 9.27 | -4.47 | 11.28 | -1.77 | -5.79 | -16.15 | 13.1 | 4.99 | -19.84 | 18.74 | -1.09 | -5.32 | 12.63 | 47.19 | 31.09 | 22.42 | 21.22 | 19.6 | 14.89 | 12.85 |
| Interest | 1.02 | 1.01 | 1.04 | 1.18 | 2.92 | 2.55 | 2.69 | 2.27 | 2.45 | 2.66 | 4.15 | 2.39 | 4.43 | 4.39 | 4.75 | 5.63 | 5.89 | 4.93 | 4.87 | 5.35 | 3.99 | 3.58 | 5.45 | 3.93 | 5.02 | 4.14 | 4.42 | 4.1 | 4.43 | 4.47 | 4.86 | 5.14 | 6.31 | 4.78 | 3.69 | 5.19 | 3.39 | 3.43 | 3.69 | 4.08 | 2.99 | 3.11 | 2.58 | 3.03 | 2.82 | 2.54 |
| Profit Before Tax | 5.01 | 3.09 | 2.95 | 1.54 | -0.99 | 2.77 | -5.81 | -5.18 | -0.1 | -3.56 | 6.39 | 34.11 | 30.25 | 18.64 | 36.75 | 36.16 | 22.06 | 16.08 | 7.01 | 4.62 | 1.48 | 14.66 | 16.69 | 13.27 | -1.25 | 15.69 | 4.85 | -8.57 | 6.85 | -6.24 | -10.65 | -21.29 | 6.79 | 0.21 | -23.53 | 13.55 | -4.48 | -8.75 | 8.94 | 43.11 | 28.1 | 19.31 | 18.64 | 16.57 | 12.07 | 10.31 |
| Net Profit | 3.11 | 2.1 | 1.03 | 1.05 | -2.01 | 2.05 | -5.73 | -4.27 | -0.68 | -3.72 | 6.69 | 26.34 | 17.73 | 16.58 | 34.5 | 27.91 | 38.47 | 14.06 | 32.68 | 9.66 | 3.13 | 13.6 | 14.71 | 9.83 | 4.39 | 11.55 | 4.14 | -8.34 | 7.72 | -2.59 | -8.46 | -37.65 | -5.29 | 2.21 | -29.07 | 9.99 | -7.14 | -5.93 | 11.12 | 37.89 | 33.32 | 21.6 | 18.03 | 12.02 | 18.6 | 9.53 |
| EPS | 9.93 | 5.63 | 0.93 | 1.41 | -12.92 | 8.68 | -25.39 | -18.97 | -8.84 | -17.57 | 29.17 | 82.73 | 17.38 | 72.32 | 34.84 | 9.68 | 13.33 | 14.21 | 33.99 | 3.35 | 1.09 | 4.72 | 5.1 | 3.4 | 2.56 | 3.92 | 1.56 | -2.79 | 2.66 | -0.9 | -2.8 | -12.97 | -1.42 | 0.64 | -7.32 | 3.41 | -2.41 | -2.01 | 3.94 | 12.71 | 11.79 | 7.49 | 6.2 | 4.36 | 6.66 | 3.4 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 15.07 | 4.44 | 1.91 | 59.26 | 90.34 | 34.46 | 62.6 | 43.44 | 116.11 | 105.35 | 40.9 | 92.83 |
| Investing Cash Flow | -18.06 | -13.38 | 6.52 | -101.14 | -96.58 | -43.66 | -40.94 | -26.04 | -55.36 | -15.5 | -0.16 | -43 |
| Financing Cash Flow | 0.57 | 10.42 | -12.11 | 88.82 | 12.22 | -47.45 | -1.14 | -21.58 | -41.38 | -90.85 | -50.87 | -42.29 |
| Net Cash Flow | -2.42 | 1.48 | -3.68 | 46.94 | 5.98 | -56.65 | 20.52 | -4.18 | 19.37 | -1 | -10.13 | 7.54 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 153.99 | 155.49 | 172.87 | 137.4 | 250.57 | 309.45 | 360.29 | 371.45 | 312.56 | 285.16 | 358.51 | 400.54 |
| Total Liabilities | 108.15 | 132.75 | 134.96 | 249.21 | 300.68 | 304.23 | 326.78 | 335.39 | 323.95 | 262.67 | 255.96 | 247.39 |
| Total Assets | 262.14 | 288.24 | 307.83 | 386.62 | 551.25 | 613.67 | 687.08 | 706.84 | 636.52 | 547.83 | 614.48 | 647.94 |