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 | 189.5 | 130.21 | 135.17 | 118.64 | 104.69 | 144.3 | 170.25 | 191.26 | 182.35 | 185.31 | 212.12 | 137.89 | 177.16 | 192.89 | 171.9 | 235.28 | 126.77 | 34.98 | 4.76 | 0.51 | 3.09 | 0.2 | 6.75 | 12.46 | 8.03 | 5.52 | 2.42 | 3.85 | 5.45 | 1.87 | 1.79 | 0 | 2.08 | 0 | 0 | 0 | 0.85 | 0 | 0 | 0 | 2.58 | 1.54 | 1.25 | 0.22 | 0.44 | 0.82 |
| Expenses | 173.06 | 113.54 | 117.35 | 100.29 | 91.62 | 119.24 | 134.85 | 170.5 | 158.97 | 160.15 | 182.43 | 112.02 | 148.36 | 164.76 | 146.43 | 216.31 | 132.63 | 36.69 | 5.14 | 0.66 | 3.49 | 0.28 | 6.68 | 12.42 | 8.05 | 5.65 | 2.73 | 4.19 | 5.4 | 1.93 | 1.97 | 0.32 | 1.36 | 0.18 | 0.13 | 0.15 | 0.21 | 0.16 | 0.31 | 0.15 | 0.18 | 0.64 | 0.42 | 0.21 | 0.3 | 0.96 |
| EBITDA | 16.44 | 16.67 | 17.82 | 18.35 | 13.07 | 25.06 | 35.4 | 20.76 | 23.38 | 25.16 | 29.69 | 25.87 | 28.8 | 28.13 | 25.47 | 18.97 | -5.86 | -1.71 | -0.38 | -0.15 | -0.4 | -0.08 | 0.07 | 0.04 | -0.02 | -0.13 | -0.31 | -0.34 | 0.05 | -0.06 | -0.18 | -0.32 | 0.72 | -0.18 | -0.13 | -0.15 | 0.64 | -0.16 | -0.31 | -0.15 | 2.4 | 0.9 | 0.83 | 0.01 | 0.14 | -0.14 |
| Depreciation | 7.22 | 7.73 | 7.95 | 7.8 | 9.22 | 8.79 | 8.2 | 8.61 | 13.64 | 12.1 | 13.07 | 8.77 | 6.88 | 9.63 | 10.33 | 9.54 | 7.45 | 7.19 | 0.22 | 0.26 | 0.22 | 0.3 | 0.21 | 0.25 | 0.22 | 0.24 | 0.24 | 0.24 | 1.96 | 0.26 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.08 | 0.08 | 0.07 | 0.07 | 0.1 | 0.06 | 0.07 | 0.06 | 0.06 | 0.05 |
| EBIT | 9.22 | 8.94 | 9.87 | 10.55 | 3.85 | 16.27 | 27.2 | 12.15 | 9.74 | 13.06 | 16.62 | 17.1 | 21.92 | 18.5 | 15.14 | 9.43 | -13.31 | -8.9 | -0.6 | -0.41 | -0.62 | -0.38 | -0.14 | -0.21 | -0.24 | -0.37 | -0.55 | -0.58 | -1.91 | -0.32 | -0.29 | -0.42 | 0.62 | -0.28 | -0.23 | -0.25 | 0.56 | -0.24 | -0.38 | -0.22 | 2.3 | 0.84 | 0.76 | -0.05 | 0.08 | -0.19 |
| Interest | 2.56 | 2.81 | 2.83 | 2.95 | 3.33 | 2.91 | 3.45 | 4.32 | 6.87 | 3.05 | 4.16 | 6.67 | 2.28 | 5.27 | 3.35 | 6.32 | 11.74 | 1.63 | 0.54 | 0.53 | 0.57 | 0.62 | 0.68 | 0.63 | 0.08 | 0.24 | 0.67 | 1.48 | 0.74 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0.01 | 0 | 1.72 | 0.54 | 0.51 | 0.46 | 0.28 | 0.22 |
| Profit Before Tax | 6.66 | 6.13 | 7.04 | 7.6 | 0.52 | 13.36 | 23.75 | 7.83 | 2.87 | 10.01 | 12.46 | 10.43 | 19.64 | 13.23 | 11.79 | 3.11 | -25.05 | -10.53 | -1.14 | -0.94 | -1.19 | -1 | -0.82 | -0.84 | -0.32 | -0.61 | -1.22 | -2.06 | -2.65 | -0.34 | -0.29 | -0.42 | 0.62 | -0.28 | -0.23 | -0.25 | 0.49 | -0.24 | -0.39 | -0.22 | 0.58 | 0.3 | 0.25 | -0.51 | -0.2 | -0.41 |
| Net Profit | 4.6 | 6.41 | 7.15 | 7.59 | 1.31 | 11.58 | 125.3 | 9.74 | 23.11 | 10.72 | 13.56 | 11.83 | 3.39 | 14.49 | 14.5 | 9.72 | -325.6 | -24.72 | -0.76 | -6.44 | -19.72 | -1.92 | -3 | -5.96 | -11.42 | -3.12 | -3.14 | -41.82 | -362.24 | -0.36 | -8.32 | -36 | -19.65 | 2.74 | 3.41 | -8.15 | -217.47 | -0.05 | 67.29 | -0.16 | 5.21 | 1.23 | 0.26 | -0.27 | 0.93 | 0.04 |
| EPS | 0.64 | 0.74 | 0.88 | 0.91 | 0.19 | 1.4 | 8.47 | 1.04 | 2.37 | 1.42 | 1.83 | 1.45 | 0.34 | 1.45 | 1.53 | 0.89 | -33.86 | -2.61 | -0.08 | -0.68 | -2.08 | -0.2 | -0.32 | -0.63 | -1.2 | -0.33 | -0.33 | -4.41 | -38.21 | -0.02 | -0.88 | -3.8 | -2.07 | 0.29 | 0.36 | -0.86 | -21.01 | -0.01 | 7.1 | -0.02 | 0.55 | 0.13 | 0.03 | -0.03 | 0.09 | 0 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 24.3 | 11.45 | 65.51 | -100.19 | 45.86 | -1.62 | -1.08 | -0.09 | 1.8 | -4.73 | 5.28 | 1.73 |
| Investing Cash Flow | -0.55 | -1.57 | -50.28 | -105.25 | -31.6 | 0.44 | 1.67 | 1.07 | 0.2 | 0.11 | 0.28 | -0.76 |
| Financing Cash Flow | -21.44 | -5.62 | -9.83 | 217.51 | -40.71 | 2.3 | -0.74 | -1.2 | -1.46 | 5.12 | -3.72 | -3.86 |
| Net Cash Flow | 2.31 | 4.27 | 5.4 | 12.07 | -26.45 | 1.12 | -0.15 | -0.22 | 0.54 | 0.5 | 1.84 | -2.89 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 171.28 | 192.54 | 309.23 | 585.49 | 136.03 | 123.32 | 101.03 | -312.27 | -363.15 | -355.36 | -283.17 | -268.24 |
| Total Liabilities | 370.4 | 346.48 | 544.64 | 535.57 | 547.75 | 81.26 | 60.99 | 363.01 | 392.92 | 388.59 | 309.61 | 303.96 |
| Total Assets | 541.68 | 539.02 | 853.87 | 1,121.06 | 683.78 | 204.58 | 162.02 | 50.74 | 29.77 | 33.23 | 26.44 | 35.73 |