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 | 42.14 | 42.49 | 38.64 | 37.01 | 41.11 | 37.83 | 42.84 | 32.58 | 43.9 | 39.68 | 34.74 | 42.31 | 40.04 | 37.7 | 40.2 | 41.83 | 42.71 | 37.05 | 35.11 | 34.2 | 34.72 | 5.91 | 14.01 | 17.8 | 27.61 | 19.92 | 25.2 | 28.52 | 30.1 | 27.99 | 21.23 | 19.25 | 30.62 | 20.62 | 23.25 | 21.74 | 22.66 | 4.47 | 3.74 | 3.69 | 3.94 | 3.58 | 3.37 | 3.47 | 4.07 | 2.02 |
| Expenses | 40.74 | 38.99 | 36.1 | 36.5 | 40.65 | 37.23 | 42.9 | 33.42 | 44.86 | 39.15 | 34.7 | 41.47 | 40.69 | 40.04 | 39.72 | 43.11 | 43.32 | 38.26 | 35.74 | 34.09 | 34.42 | 6.97 | 15.49 | 19.03 | 27.37 | 20.15 | 24.81 | 27.65 | 28.94 | 29.3 | 22.85 | 21.96 | 31.12 | 22.09 | 23.73 | 21.85 | 22.72 | 6.52 | 10.74 | 5.64 | 5.88 | 5.93 | 4.61 | 4.34 | 5.99 | 3.36 |
| EBITDA | 1.4 | 3.5 | 2.54 | 0.51 | 0.46 | 0.6 | -0.06 | -0.84 | -0.96 | 0.53 | 0.04 | 0.84 | -0.65 | -2.34 | 0.48 | -1.28 | -0.61 | -1.21 | -0.63 | 0.11 | 0.3 | -1.06 | -1.48 | -1.23 | 0.24 | -0.23 | 0.39 | 0.87 | 1.16 | -1.31 | -1.62 | -2.71 | -0.5 | -1.47 | -0.48 | -0.11 | -0.06 | -2.05 | -7 | -1.95 | -1.94 | -2.35 | -1.24 | -0.87 | -1.92 | -1.34 |
| Depreciation | 2.94 | 2.94 | 2.94 | 2.93 | 3.01 | 2.97 | 3.12 | 3.14 | 3.21 | 2.8 | 2.78 | 2.81 | 2.78 | 2.29 | 2.28 | 2.18 | 1.84 | 1.5 | 1.44 | 1.52 | 1.42 | 0.95 | 1.26 | 1.37 | 1.35 | 1.45 | 1.39 | 1.2 | 1.32 | 1.18 | 0.99 | 0.78 | 0.96 | 0.52 | 0.49 | 0.47 | 0.68 | 0.37 | 0.38 | 0.38 | 0.39 | 0.35 | 0.39 | 0.39 | 0.39 | 0.34 |
| EBIT | -1.54 | 0.56 | -0.4 | -2.42 | -2.55 | -2.37 | -3.18 | -3.98 | -4.17 | -2.27 | -2.74 | -1.97 | -3.43 | -4.63 | -1.8 | -3.46 | -2.45 | -2.71 | -2.07 | -1.41 | -1.12 | -2.01 | -2.74 | -2.6 | -1.11 | -1.68 | -1 | -0.33 | -0.16 | -2.49 | -2.61 | -3.49 | -1.46 | -1.99 | -0.97 | -0.58 | -0.74 | -2.42 | -7.38 | -2.33 | -2.33 | -2.7 | -1.63 | -1.26 | -2.31 | -1.68 |
| Interest | 0.81 | 0.92 | 0.82 | 0.85 | 0.73 | 0.78 | 0.7 | 0.59 | 0.6 | 0.6 | 0.58 | 0.54 | 0.6 | 0.46 | 0.7 | 0.38 | 0.44 | 0.32 | 0.28 | 0.3 | 0.3 | 0.42 | 0.29 | 0.12 | 0.02 | 0.03 | 0.03 | 0.02 | 0.07 | 0.07 | 0.09 | 0.18 | 0.1 | 0.15 | 0.18 | 0.09 | 0 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.03 |
| Profit Before Tax | -2.35 | -0.36 | -1.22 | -3.27 | -3.28 | -3.15 | -3.88 | -4.57 | -4.77 | -2.87 | -3.32 | -2.51 | -4.03 | -5.09 | -2.5 | -3.84 | -2.89 | -3.03 | -2.35 | -1.71 | -1.42 | -2.43 | -3.03 | -2.72 | -1.13 | -1.71 | -1.03 | -0.35 | -0.23 | -2.56 | -2.7 | -3.67 | -1.56 | -2.14 | -1.15 | -0.67 | -0.74 | -2.45 | -7.41 | -2.36 | -2.35 | -2.72 | -1.65 | -1.28 | -2.32 | -1.71 |
| Net Profit | -1.96 | 0.2 | 0.29 | -1.52 | -1.23 | -2.66 | -3.26 | -4.15 | -3.31 | -2.49 | -2.89 | -1.97 | -3.24 | -4.7 | -1.94 | -3.28 | -1.88 | -2.61 | -1.96 | -1.21 | -0.33 | -2.03 | -2.96 | 22.44 | -0.3 | -1.06 | 0.03 | 0.17 | -2.41 | -1.16 | -2.21 | -3.13 | -0.3 | -0.61 | -0.21 | 1.18 | 0.91 | -0.88 | -5.78 | -1.96 | -2.16 | -1.19 | -1.48 | -0.42 | -3.54 | -0.58 |
| EPS | -11.78 | 1.2 | 1.77 | -9.14 | -7.36 | -15.97 | -19.56 | -24.91 | -19.86 | -14.98 | -17.34 | -11.85 | -19.44 | -28.24 | -11.67 | -19.72 | -11.31 | -15.67 | -11.78 | -7.29 | -1.96 | -12.21 | -17.8 | 134.8 | -1.79 | -6.36 | 0.17 | 1.05 | -14.46 | -6.98 | -13.29 | -18.8 | -1.8 | -3.67 | -1.27 | 7.09 | 5.48 | -5.26 | -34.73 | -11.78 | -12.95 | -7.15 | -8.87 | -2.51 | -21.27 | -3.5 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 6.16 | 10.03 | 5.14 | 7.32 | 5.83 | 3.24 | 2.9 | 1.76 | -4.41 | 3.52 | 4.16 | -9.54 |
| Investing Cash Flow | -33.91 | -1.01 | 1.48 | 0.15 | 0.96 | 0.89 | 9.27 | 2.18 | 2.91 | -4.71 | -3.98 | 9.81 |
| Financing Cash Flow | 26.88 | -7.84 | -7.71 | -7.45 | -6.83 | -4.51 | -9.94 | -0.26 | -0.6 | -0.64 | -0.69 | -0.62 |
| Net Cash Flow | -0.87 | 1.18 | -1.09 | 0.02 | -0.04 | -0.38 | 2.23 | 3.68 | -2.1 | -1.83 | -0.51 | -0.35 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 86.77 | 83.62 | 70.25 | 59.48 | 47.75 | 41.74 | 58.76 | 55.6 | 48.85 | 50.13 | 39.16 | 32.83 |
| Total Liabilities | 55.22 | 53.48 | 52.75 | 53.35 | 48.97 | 47.4 | 23.06 | 28.23 | 27 | 24.98 | 16.14 | 12.67 |
| Total Assets | 141.99 | 137.1 | 123 | 112.83 | 96.71 | 89.15 | 81.82 | 83.83 | 75.85 | 75.11 | 55.29 | 45.49 |