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 | 54.53 | 48.08 | 40.73 | 43.81 | 46.78 | 46.55 | 43.94 | 47.63 | 57.31 | 55.89 | 41.69 | 51.98 | 52.64 | 59.29 | 46.77 | 55.07 | 65.16 | 64.34 | 50.48 | 51.68 | 49.38 | 40.8 | 46.19 | 59.21 | 73.99 | 71.4 | 71.05 | 97.67 | 115.27 | 141.06 | 113.59 | 151.09 | 157.1 | 135.89 | 96.73 | 95.62 | 122.16 | 128.3 | 102.75 | 117.43 | 139.93 | 143.46 | 117.29 | 128.17 | 143.13 | 183.28 |
| Expenses | 52.23 | 45.9 | 37.33 | 40.4 | 42.93 | 43.31 | 40.5 | 43.41 | 52.02 | 50.18 | 39.57 | 44.24 | 49.18 | 54.45 | 44.93 | 51.77 | 60.05 | 58.27 | 45.76 | 46.1 | 51.91 | 36.9 | 43.12 | 56.11 | 73.76 | 67.06 | 68.09 | 94.77 | 109.72 | 135.61 | 110.09 | 144.27 | 147.22 | 127.44 | 88.81 | 88.2 | 112.54 | 118.69 | 95.07 | 107.76 | 129.92 | 130.91 | 109.05 | 118.74 | 132.48 | 169.48 |
| EBITDA | 2.3 | 2.18 | 3.4 | 3.41 | 3.85 | 3.24 | 3.44 | 4.22 | 5.29 | 5.71 | 2.12 | 7.74 | 3.46 | 4.84 | 1.84 | 3.3 | 5.11 | 6.07 | 4.72 | 5.58 | -2.53 | 3.9 | 3.07 | 3.1 | 0.23 | 4.34 | 2.96 | 2.9 | 5.55 | 5.45 | 3.5 | 6.82 | 9.88 | 8.45 | 7.92 | 7.42 | 9.62 | 9.61 | 7.68 | 9.67 | 10.01 | 12.55 | 8.24 | 9.43 | 10.65 | 13.8 |
| Depreciation | 0.96 | 0.96 | 0.96 | 0.96 | 0.98 | 0.98 | 1 | 1.14 | 1.29 | 1.23 | 1.18 | 1.24 | 1.28 | 1.21 | 1.23 | 1.24 | 1.27 | 1.37 | 1.39 | 1.48 | 1.33 | 1.3 | 1.3 | 1.39 | 1.38 | 1.37 | 1.39 | 1.43 | 1.36 | 1.5 | 1.51 | 1.52 | 1.51 | 1.63 | 1.69 | 1.77 | 1.67 | 1.74 | 1.78 | 1.76 | 1.71 | 1.81 | 1.82 | 1.88 | 2.13 | 2.34 |
| EBIT | 1.34 | 1.22 | 2.44 | 2.45 | 2.87 | 2.26 | 2.44 | 3.08 | 4 | 4.48 | 0.94 | 6.5 | 2.18 | 3.63 | 0.61 | 2.06 | 3.84 | 4.7 | 3.33 | 4.1 | -3.86 | 2.6 | 1.77 | 1.71 | -1.15 | 2.97 | 1.57 | 1.47 | 4.19 | 3.95 | 1.99 | 5.3 | 8.37 | 6.82 | 6.23 | 5.65 | 7.95 | 7.87 | 5.9 | 7.91 | 8.3 | 10.74 | 6.42 | 7.55 | 8.52 | 11.46 |
| Interest | 0.78 | 0.7 | 0.65 | 0.64 | 0.56 | 0.7 | 0.53 | 0.86 | 1 | 0.69 | 0.91 | 0.84 | 0.64 | 0.86 | 0.8 | 0.58 | 0.45 | 0.51 | 0.65 | 0.57 | 0.71 | 0.47 | 0.69 | 0.5 | 0.61 | 0.54 | 0.72 | 0.65 | 0.68 | 1.16 | 1.38 | 1.41 | 1.43 | 0.98 | 1.39 | 1.08 | 1.03 | 1.16 | 1.05 | 1.08 | 1.02 | 0.92 | 0.89 | 0.98 | 1.4 | 1.58 |
| Profit Before Tax | 0.56 | 0.52 | 1.79 | 1.81 | 2.31 | 1.56 | 1.91 | 2.22 | 3 | 3.79 | 0.03 | 5.66 | 1.54 | 2.77 | -0.19 | 1.48 | 3.39 | 4.19 | 2.68 | 3.53 | -4.57 | 2.13 | 1.08 | 1.21 | -1.76 | 2.43 | 0.85 | 0.82 | 3.51 | 2.79 | 0.61 | 3.89 | 6.94 | 5.84 | 4.84 | 4.57 | 6.92 | 6.71 | 4.85 | 6.83 | 7.28 | 9.82 | 5.53 | 6.57 | 7.12 | 9.88 |
| Net Profit | 0.26 | 0.32 | 1.96 | 1.23 | 1.56 | 1.07 | 1.09 | 1.61 | 2.07 | 2.56 | -0.42 | 4.24 | 1.18 | 2.05 | 0.27 | 1.28 | 2.43 | 2.98 | 2.16 | 3.05 | -3.46 | 1.67 | 0.89 | 0.98 | -1.67 | 1.87 | 0.7 | 0.74 | 3.33 | 2.31 | 0.53 | 2.49 | 6.6 | 4.88 | 3.94 | 4.38 | 6.21 | 6.75 | 5.56 | 5.75 | 6.88 | 8.21 | 6.2 | 5.81 | 8.44 | 8.08 |
| EPS | 2.56 | 2.91 | 19.32 | 12.29 | 15.61 | 10.7 | 10.94 | 16.05 | 20.7 | 25.58 | -4.23 | 42.4 | 11.78 | 20.53 | 2.7 | 12.76 | 24.26 | 29.85 | 21.62 | 30.51 | -34.59 | 16.73 | 8.92 | 9.8 | -16.69 | 18.66 | 6.96 | 7.41 | 33.27 | 23.07 | 5.28 | 24.9 | 65.96 | 48.84 | 39.42 | 43.8 | 62.07 | 67.52 | 55.56 | 57.52 | 68.82 | 82.09 | 61.98 | 58.14 | 84.44 | 80.8 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 7.38 | 6.02 | 13.08 | 10.8 | 2.32 | 5.48 | 7.67 | 20.59 | 18.3 | 51.2 | -17.57 | 48.5 |
| Investing Cash Flow | -2.45 | -6.96 | -12.18 | -4.3 | -4.68 | -3.3 | -6.84 | -23.11 | -8.2 | -16.76 | -10.21 | -75.03 |
| Financing Cash Flow | -4.7 | 0.97 | -0.64 | -7.89 | 3.75 | -2.43 | -2.52 | 1.87 | -4.38 | -11.31 | 9.5 | 29.88 |
| Net Cash Flow | 0.23 | 0.03 | 0.26 | -1.39 | 1.39 | -0.25 | -1.69 | -0.65 | 5.72 | 23.13 | -18.28 | 3.35 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 36.12 | 39.93 | 45.42 | 52.84 | 58.2 | 62.17 | 63.87 | 70.34 | 81.22 | 99.56 | 124.61 | 152.95 |
| Total Liabilities | 61.48 | 57.84 | 67.84 | 58.21 | 73.09 | 69.79 | 77.6 | 107.13 | 124.12 | 123.11 | 162.68 | 202.39 |
| Total Assets | 97.6 | 97.78 | 113.26 | 111.05 | 131.29 | 131.96 | 141.47 | 177.47 | 205.34 | 222.68 | 287.29 | 355.34 |