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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 67.78 | 66.86 | 64.06 | 68.91 | 69.3 | 64.33 | 66.46 | 69.5 | 87.18 | 74.57 | 65.88 | 87.56 | 84.74 | 70.58 | 76.38 | 79.56 | 84.21 | 73.53 | 59.64 | 80.21 | 78.24 | 25.52 | 44.11 | 73.42 | 97.57 | 88.9 | 112.29 | 127.51 | 122.2 | 114.6 | 102.3 | 84.01 | 111.96 | 115.89 | 111.37 | 78.17 | 61.94 | 56.08 | 72.38 | 63.38 | 64.87 | 48.8 | 73.51 | 71.17 | 47.87 |
| Expenses | 57.18 | 56.85 | 50.23 | 57.44 | 59.71 | 51.1 | 54.46 | 58 | 73.37 | 61.29 | 56.45 | 72.3 | 66.67 | 57.34 | 63.35 | 68.53 | 74.69 | 63.8 | 53.73 | 75.35 | 77.7 | 33.06 | 37.05 | 64.97 | 80.35 | 77.22 | 92.56 | 108.51 | 102.67 | 98.33 | 106.56 | 82.81 | 111.85 | 115.49 | 111.05 | 82.55 | 64.07 | 56.85 | 77.35 | 73.92 | 64.06 | 52.09 | 79.33 | 76.7 | 65.26 |
| EBITDA | 10.6 | 10.01 | 13.83 | 11.47 | 9.59 | 13.23 | 12 | 11.5 | 13.81 | 13.28 | 9.43 | 15.26 | 18.07 | 13.24 | 13.03 | 11.03 | 9.52 | 9.73 | 5.91 | 4.86 | 0.54 | -7.54 | 7.06 | 8.45 | 17.22 | 11.68 | 19.73 | 19 | 19.53 | 16.27 | -4.26 | 1.2 | 0.11 | 0.4 | 0.32 | -4.38 | -2.13 | -0.77 | -4.97 | -10.54 | 0.81 | -3.29 | -5.82 | -5.53 | -17.39 |
| Depreciation | 2.01 | 3.05 | 3.12 | 3.37 | 3.4 | 3.28 | 3.46 | 3.45 | 3.45 | 3.43 | 3.64 | 3.57 | 3.56 | 3.89 | 3.78 | 4.17 | 3.84 | 3.79 | 3.99 | 3.87 | 4 | 3.77 | 3.78 | 3.8 | 3.9 | 3.92 | 3.94 | 3.94 | 3.9 | 3.91 | 3.93 | 3.94 | 3.92 | 3.98 | 3.94 | 4.08 | 3.99 | 3.84 | 3.86 | 3.86 | 3.43 | 3.64 | 3.63 | 3.63 | 3.63 |
| EBIT | 8.59 | 6.96 | 10.71 | 8.1 | 6.19 | 9.95 | 8.54 | 8.05 | 10.36 | 9.85 | 5.79 | 11.69 | 14.51 | 9.35 | 9.25 | 6.86 | 5.68 | 5.94 | 1.92 | 0.99 | -3.46 | -11.31 | 3.28 | 4.65 | 13.32 | 7.76 | 15.79 | 15.06 | 15.63 | 12.36 | -8.19 | -2.74 | -3.81 | -3.58 | -3.62 | -8.46 | -6.12 | -4.61 | -8.83 | -14.4 | -2.62 | -6.93 | -9.45 | -9.16 | -21.02 |
| Interest | 7.27 | 7 | 7.06 | 7.01 | 7.23 | 7.04 | 7.12 | 7.58 | 0.24 | 5.25 | 5.1 | 5.1 | 6.43 | 4.55 | 5.53 | 5.82 | 4.7 | 6.15 | 5.93 | 5.92 | 6.24 | 6.09 | 6.34 | 5.88 | 6.66 | 7.86 | 8.52 | 9 | 8.23 | 7.51 | 7.17 | 7.22 | 7.87 | 7.88 | 8.98 | 8.56 | 10.02 | 10.31 | 10.57 | 10.84 | 11.1 | 11.37 | 10.45 | 11.06 | 11.6 |
| Profit Before Tax | 1.32 | -0.04 | 3.65 | 1.09 | -1.04 | 2.91 | 1.42 | 0.47 | 10.12 | 4.6 | 0.69 | 6.59 | 8.08 | 4.8 | 3.72 | 1.04 | 0.98 | -0.21 | -4.01 | -4.93 | -9.7 | -17.4 | -3.06 | -1.23 | 6.66 | -0.1 | 7.27 | 6.06 | 7.4 | 4.85 | -15.36 | -9.96 | -11.68 | -11.46 | -12.6 | -17.02 | -16.14 | -14.92 | -19.4 | -25.24 | -13.72 | -18.3 | -19.9 | -20.22 | -32.62 |
| Net Profit | 2.92 | 0.98 | 3.01 | 2.13 | -0.2 | 3.06 | 3.32 | 0.47 | 5.94 | 3.12 | 0.36 | 5.12 | 7.07 | 3.17 | 2.35 | 0.83 | 0.4 | 2.05 | -2.56 | -3.25 | -8.33 | -11.43 | -1.99 | -0.73 | 6.26 | 3.13 | 1.52 | 3.41 | 3.75 | 3.3 | -10.35 | -6.41 | -7.83 | -7.31 | -7.98 | -11.18 | -10.98 | -9.37 | -12.94 | -16.22 | -8.83 | -17.97 | -19.28 | -19.79 | -29.79 |
| EPS | 4.26 | 1.43 | 4.39 | 3.1 | -0.29 | 4.47 | 0.97 | 0.69 | 1.39 | 0.91 | 0.08 | 1.19 | 1.65 | 0.74 | 0.55 | 0.19 | 0.09 | 0.48 | -0.6 | -0.76 | -1.94 | -2.67 | -0.47 | -0.17 | 1.46 | 0.73 | 0.36 | 0.8 | 0.88 | 0.77 | -2.02 | -1.21 | -1.48 | -1.38 | -1.51 | -2.12 | -2.08 | -1.77 | -2.45 | -3.07 | -1.67 | -3.4 | -3.65 | -3.75 | -5.64 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 28.81 | 22.03 | 14.16 | 45.25 | 24.7 | 39.38 | -2.55 | 78.6 | 28.4 | 24.02 | 1 |
| Investing Cash Flow | -27.6 | -15.63 | -13.09 | -10.91 | -4.29 | -11.44 | -4.54 | -8.15 | -3.57 | 0.43 | 1.08 |
| Financing Cash Flow | -1.54 | -7.17 | -0.47 | -34.36 | -20.77 | -27.95 | 10.49 | -74.11 | -24.84 | -24.43 | -1.97 |
| Net Cash Flow | -0.33 | -0.77 | 0.6 | -0.02 | -0.36 | -0.01 | 3.4 | -3.66 | -0.01 | 0.02 | 0.11 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 69.36 | 74.45 | 147 | 212.33 | 218.55 | 205.87 | 198.76 | 211.5 | 199.94 | 163.19 | 116.4 |
| Total Liabilities | 333.43 | 360.91 | 372.72 | 378.5 | 376.25 | 380.92 | 399.42 | 363.81 | 371.51 | 348.04 | 381.55 |
| Total Assets | 402.79 | 435.36 | 519.73 | 590.83 | 594.8 | 586.79 | 598.18 | 575.31 | 571.45 | 511.24 | 497.95 |