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 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 | 40.53 | 47.79 | 35.39 | 30.73 | 34.62 | 21.18 | 32.9 | 31.9 | 30.6 | 13.76 | 15.16 | 17.97 | 23.89 | 14.36 | 13.62 | 18.36 | 15.07 | 17.72 | 17.46 | 26.81 | 24.26 | 49.44 | 73.89 | 35.57 | 35.19 | 27.49 | 25.53 | 17.82 | 22.24 | 22.88 | 27.99 | 32.56 | 27.77 | 30.11 | 41.16 | 33.8 | 33.43 | 33.03 | 36.66 | 30.73 | 28.03 | 42.31 |
| Expenses | 35.27 | 37.15 | 29.51 | 27.5 | 30.59 | 18.77 | 25.38 | 25.42 | 25.53 | 13.36 | 19.98 | 14.99 | 24.87 | 15.32 | 14.27 | 20.32 | 14.77 | 13.76 | 14 | 20.8 | 18.02 | 19.54 | 28.26 | 22.55 | 22.59 | 21.19 | 20.49 | 15.6 | 18.94 | 20.23 | 23.81 | 25.7 | 25.74 | 26.41 | 36.2 | 28.6 | 29.35 | 29.34 | 39.2 | 29.08 | 34.48 | 37.76 |
| EBITDA | 5.26 | 10.64 | 5.88 | 3.23 | 4.03 | 2.41 | 7.52 | 6.48 | 5.07 | 0.4 | -4.82 | 2.98 | -0.98 | -0.96 | -0.65 | -1.96 | 0.3 | 3.96 | 3.46 | 6.01 | 6.24 | 29.9 | 45.63 | 13.02 | 12.6 | 6.3 | 5.04 | 2.22 | 3.3 | 2.65 | 4.18 | 6.86 | 2.03 | 3.7 | 4.96 | 5.2 | 4.08 | 3.69 | -2.54 | 1.65 | -6.45 | 4.55 |
| Depreciation | 2.17 | 2.6 | 2.59 | 2.54 | 2.5 | 2.53 | 2.58 | 2.62 | 1.29 | 2.72 | 2.01 | 1.7 | 0.89 | 2.01 | 2 | 1.98 | 2.03 | 2.08 | 2.11 | 2.12 | 2.02 | 2.13 | 3.52 | 2.24 | 9.46 | 3.59 | 3.62 | 3.47 | 3.47 | 3.47 | 3.59 | 2.84 | 2.9 | 1.76 | 1.76 | 1.83 | 1.42 | 2.11 | 2.15 | 2.15 | 2.04 | 2.01 |
| EBIT | 3.09 | 8.04 | 3.29 | 0.69 | 1.53 | -0.12 | 4.94 | 3.86 | 3.78 | -2.32 | -6.83 | 1.28 | -1.87 | -2.97 | -2.65 | -3.94 | -1.73 | 1.88 | 1.35 | 3.89 | 4.22 | 27.77 | 42.11 | 10.78 | 3.14 | 2.71 | 1.42 | -1.25 | -0.17 | -0.82 | 0.59 | 4.02 | -0.87 | 1.94 | 3.2 | 3.37 | 2.66 | 1.58 | -4.69 | -0.5 | -8.49 | 2.54 |
| Interest | 5.26 | 5.34 | 5.23 | 4.58 | 4.51 | 4.26 | 4.41 | 5.04 | 3.62 | 1.43 | 1.56 | 1.31 | 2.87 | 1.67 | 1.56 | 11.26 | 5.57 | 6.38 | 6.6 | 6.59 | 6.37 | 6.93 | 5.57 | 4.64 | 2.99 | 2.91 | 3.03 | 3.08 | 2.85 | 1.35 | 1.19 | 1.28 | 1.07 | 0.65 | 0.54 | 0.61 | 0.47 | 0.85 | 0.79 | 0.82 | 0.7 | 1.01 |
| Profit Before Tax | -2.17 | 2.7 | -1.94 | -3.89 | -2.98 | -4.38 | 0.53 | -1.18 | 0.16 | -3.75 | -8.39 | -0.03 | -4.74 | -4.64 | -4.21 | -15.2 | -7.3 | -4.5 | -5.25 | -2.7 | -2.15 | 20.84 | 36.54 | 6.14 | 0.15 | -0.2 | -1.61 | -4.33 | -3.02 | -2.17 | -0.6 | 2.74 | -1.94 | 1.29 | 2.66 | 2.76 | 2.19 | 0.73 | -5.48 | -1.32 | -9.19 | 1.53 |
| Net Profit | -1.69 | 2.76 | 17.94 | 0.14 | -16.78 | -4.16 | 0.98 | -2.54 | 0.02 | -3.86 | -6.46 | -3.02 | 7.51 | -3.17 | -3.2 | -41.2 | -12.32 | -4.67 | -5.75 | -2.27 | 1.14 | 19.55 | 28.43 | 6.09 | -15.07 | 0.6 | -0.38 | -10.42 | -3.01 | -1.85 | -0.49 | 1.78 | -2.09 | 1.29 | 1.91 | 2.7 | 2.03 | 1 | -3.21 | -0.15 | -8.07 | 2.05 |
| EPS | -0.91 | 0.77 | 6.26 | 0.23 | -5.45 | -1.89 | 0.21 | -1.32 | 0.82 | 0 | -2.3 | -0.67 | 2.66 | -1.13 | -1.14 | -14.5 | -5.67 | -1.64 | -2.01 | -0.8 | 0.39 | 6.8 | 9.9 | 2.11 | -5.26 | 0.2 | -0.14 | -3.64 | -1.05 | -0.57 | -0.15 | 0.53 | -3.83 | 0.4 | 0.58 | 0.75 | 0.49 | 0.25 | -0.94 | 0 | -2.1 | 0.57 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 26.54 | 31.38 | 10.88 | 26.67 | 5.32 | 8.81 | 79.25 | 8.95 | 1.77 | 1.9 | 5.24 |
| Investing Cash Flow | 36.71 | -12.67 | -3.17 | -3.97 | -0.11 | -0.16 | -6.17 | 7.35 | -9.49 | -11.8 | -9.41 |
| Financing Cash Flow | -59.72 | -19.15 | -10.41 | -23.42 | 3.38 | -11.8 | -63.18 | -21.64 | 1.95 | 5.29 | 4.19 |
| Net Cash Flow | 3.53 | -0.44 | -2.7 | -0.72 | 8.59 | -3.15 | 9.9 | -5.34 | -5.77 | -4.61 | 0.02 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 46.57 | 44.74 | 52.83 | 45.76 | -15.11 | -25.1 | 13.49 | 45.67 | 68.26 | 103.58 | 90.83 |
| Total Liabilities | 232.19 | 207.03 | 176.35 | 170.12 | 215.28 | 215.1 | 172.12 | 105.85 | 88.46 | 72.62 | 83.7 |
| Total Assets | 278.76 | 251.76 | 229.18 | 215.88 | 200.17 | 190.01 | 185.61 | 151.52 | 156.72 | 176.2 | 174.54 |