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 | 12.6 | 17 | 13.23 | 13.74 | 18.14 | 13.83 | 20.82 | 15.25 | 16.85 | 10.88 | 21.04 | 18.98 | 21.25 | 19.8 | 22.16 | 11.86 | 13 | 18.35 | 21.46 | 20.21 | 20.14 | 13.03 | 17.17 | 24.01 | 27.54 | 21.52 | 18.01 | 15.16 | 32.72 | 24.6 | 15.55 | 10.3 | 14.26 | 12.04 | 23.54 | 14.53 | 26.56 | 32.97 | 30.58 | 21.19 | 16.73 | 16.29 | 6.74 | 18.69 | 31.76 | 41.48 |
| Expenses | 11.47 | 15.15 | 12.35 | 11.1 | 16.5 | 11.83 | 16.99 | 13.28 | 13.6 | 11.03 | 19.68 | 18.11 | 18.05 | 16.26 | 18.31 | 11.24 | 13.85 | 16.29 | 18.23 | 17.25 | 18.11 | 10.54 | 13.13 | 18.05 | 22.44 | 16.88 | 13.43 | 8.32 | 33.63 | 24.42 | 14.84 | 7.06 | 17.28 | 13.17 | 22.84 | 15.35 | 22.18 | 31.04 | 28.2 | 19.08 | 16.43 | 14.46 | 8.43 | 20.67 | 26.17 | 38.12 |
| EBITDA | 1.13 | 1.85 | 0.88 | 2.64 | 1.64 | 2 | 3.83 | 1.97 | 3.25 | -0.15 | 1.36 | 0.87 | 3.2 | 3.54 | 3.85 | 0.62 | -0.85 | 2.06 | 3.23 | 2.96 | 2.03 | 2.49 | 4.04 | 5.96 | 5.1 | 4.64 | 4.58 | 6.84 | -0.91 | 0.18 | 0.71 | 3.24 | -3.02 | -1.13 | 0.7 | -0.82 | 4.38 | 1.93 | 2.38 | 2.11 | 0.3 | 1.83 | -1.69 | -1.98 | 5.59 | 3.36 |
| Depreciation | 0.29 | 0.33 | 0.34 | 0.37 | 0.36 | 0.38 | 0.38 | 0.33 | 0.46 | 0.21 | 0.21 | 0.21 | 0.21 | 0.32 | 0.32 | 0.32 | 0.32 | 0.41 | 0.42 | 0.42 | 0.52 | 0.5 | 0.51 | 0.5 | 0.51 | 0.54 | 0.55 | 0.55 | 0.59 | 0.68 | 0.68 | 0.68 | 0.7 | 0.7 | 0.7 | 0.7 | 0.71 | 0.63 | 0.62 | 0.61 | 0.61 | 0.61 | 0.6 | 1.57 | 2.07 | 2.05 |
| EBIT | 0.84 | 1.52 | 0.54 | 2.27 | 1.28 | 1.62 | 3.45 | 1.64 | 2.79 | -0.36 | 1.15 | 0.66 | 2.99 | 3.22 | 3.53 | 0.3 | -1.17 | 1.65 | 2.81 | 2.54 | 1.51 | 1.99 | 3.53 | 5.46 | 4.59 | 4.1 | 4.03 | 6.29 | -1.5 | -0.5 | 0.03 | 2.56 | -3.72 | -1.83 | 0 | -1.52 | 3.67 | 1.3 | 1.76 | 1.5 | -0.31 | 1.22 | -2.29 | -3.55 | 3.52 | 1.31 |
| Interest | 0.19 | 0.12 | 0.25 | 0.27 | 0.62 | 0.24 | 0.21 | 0.17 | 0.2 | 0.24 | 0.23 | 0.25 | -0.07 | 0.27 | 0.14 | 0.26 | 0.26 | 0.3 | 0.23 | 0.02 | 0.05 | 0.09 | 0.04 | 0.06 | 0.4 | 0.58 | 0.41 | 0.25 | 0.53 | 0.23 | 0.29 | 0.55 | 0.55 | 0.61 | 0.68 | 0.62 | 0.83 | 1.12 | 1.33 | 1.39 | 1.29 | 1.26 | 1.56 | 1.33 | 2.86 | 2.5 |
| Profit Before Tax | 0.65 | 1.4 | 0.29 | 2 | 0.66 | 1.38 | 3.24 | 1.47 | 2.59 | -0.6 | 0.92 | 0.41 | 3.06 | 2.95 | 3.39 | 0.04 | -1.43 | 1.35 | 2.58 | 2.52 | 1.46 | 1.9 | 3.49 | 5.4 | 4.19 | 3.52 | 3.62 | 6.04 | -2.03 | -0.73 | -0.26 | 2.01 | -4.27 | -2.44 | -0.68 | -2.14 | 2.84 | 0.18 | 0.43 | 0.11 | -1.6 | -0.04 | -3.85 | -4.88 | 0.66 | -1.19 |
| Net Profit | 1.33 | 1.11 | 0.23 | 1.6 | 0.59 | 1.15 | 2.71 | 1.22 | 0.51 | -0.12 | 0.89 | 0.9 | 1.7 | 2.49 | 2.77 | 0.19 | -1.12 | 1.29 | 1.95 | 2.28 | 2.75 | 1.7 | 3 | 4.62 | 3.49 | 3.09 | 3.19 | 5.04 | -1.21 | -0.39 | -0.02 | 2.21 | -3.01 | -1.77 | -0.32 | -1.47 | 3.68 | 0.88 | 1.32 | 0.05 | -1.16 | 0.3 | -3.62 | -5.25 | 1.46 | 0.16 |
| EPS | 1.77 | 1.48 | 0.31 | 2.13 | 0.78 | 1.53 | 3.61 | 1.63 | 0.46 | -0.11 | 0.79 | 0.8 | 1.52 | 2.21 | 2.46 | 0.17 | -0.99 | 1.14 | 1.47 | 1.43 | 1.73 | 1.06 | 1.88 | 2.9 | 2.14 | 1.94 | 2 | 3.16 | -0.71 | -0.21 | -0.01 | 1.2 | -1.57 | -0.85 | -0.15 | -0.7 | 1.76 | 0.42 | 0.63 | 0.02 | -0.55 | 0.14 | -1.68 | -2.01 | 0.56 | 0.06 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 3.99 | -1.09 | 3.98 | 7.2 | 4.98 | 2.65 | -2.32 | -8.52 | 20.21 | -9.26 | 11.61 | 8.59 |
| Investing Cash Flow | -4.4 | -1.79 | -1.69 | -7.9 | -6.8 | -4.65 | -3.26 | -8 | -40.54 | -25.12 | -39.15 | -44.81 |
| Financing Cash Flow | 0.06 | 3.11 | -2.14 | 0.44 | 1.77 | 2.91 | 4.82 | 16.41 | 20.33 | 34.26 | 27.53 | 36.48 |
| Net Cash Flow | -0.35 | 0.23 | 0.15 | -0.26 | -0.05 | 0.91 | -0.76 | -0.11 | -0 | -0.12 | -0.01 | 0.26 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 17.73 | 21.16 | 26.76 | 29.13 | 33.46 | 54.15 | 65.28 | 85.64 | 102.77 | 102.81 | 103.87 | 142.13 |
| Total Liabilities | 16.15 | 15.23 | 16.91 | 18.93 | 21.36 | 12.38 | 24.89 | 28.73 | 28.09 | 76.45 | 118.03 | 113.86 |
| Total Assets | 33.88 | 36.39 | 43.68 | 48.06 | 54.82 | 66.53 | 90.18 | 114.37 | 130.86 | 179.26 | 221.9 | 255.99 |