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 | 11.48 | 13.3 | 10.29 | 11.81 | 12.03 | 14.12 | 11.68 | 14.07 | 13.9 | 15.13 | 12.29 | 16.89 | 17.6 | 18.87 | 18.87 | 19.13 | 19.39 | 18.64 | 14.29 | 18.07 | 17.06 | 4.05 | 6.5 | 10.23 | 12.5 | 8.74 | 11.02 | 13.17 | 12.47 | 16.32 | 13.4 | 14 | 11.63 | 11.77 | 9.12 | 11.5 | 11.72 | 9.74 | 7.69 | 9.09 | 9.89 | 9.49 | 7.7 | 9.3 | 9.37 | 10.17 |
| Expenses | 11.21 | 12.45 | 9.6 | 10.98 | 11.44 | 13.36 | 11.98 | 13.33 | 13.61 | 14.68 | 12 | 16.4 | 16.66 | 18.35 | 18.35 | 18.28 | 18.4 | 17.41 | 15.05 | 17.85 | 18.22 | 4.62 | 6.46 | 10.4 | 13.54 | 8.62 | 10.92 | 12.77 | 11.89 | 15.32 | 13.55 | 13.14 | 10.87 | 11.12 | 9.12 | 10.79 | 11.16 | 9.75 | 7.64 | 8.69 | 8.87 | 9.1 | 7.62 | 8.63 | 8.88 | 9.76 |
| EBITDA | 0.27 | 0.85 | 0.69 | 0.83 | 0.59 | 0.76 | -0.3 | 0.74 | 0.29 | 0.45 | 0.29 | 0.49 | 0.94 | 0.52 | 0.52 | 0.85 | 0.99 | 1.23 | -0.76 | 0.22 | -1.16 | -0.57 | 0.04 | -0.17 | -1.04 | 0.12 | 0.1 | 0.4 | 0.58 | 1 | -0.15 | 0.86 | 0.76 | 0.65 | 0 | 0.71 | 0.56 | -0.01 | 0.05 | 0.4 | 1.02 | 0.39 | 0.08 | 0.67 | 0.49 | 0.41 |
| Depreciation | 0.72 | 0.6 | 0.6 | 0.75 | 0.59 | 0.68 | 0.73 | 0.8 | 0.84 | 0.82 | 1.11 | 0.82 | 0.83 | 0.74 | 0.74 | 0.9 | 0.94 | 0.94 | 0.88 | 0.88 | 1.08 | 0.88 | 0.69 | 0.68 | 0.74 | 0.68 | 0.68 | 0.68 | 0.64 | 0.53 | 0.52 | 0.48 | 0.11 | 0.31 | 0.3 | 0.31 | 0.32 | 0.29 | 0.29 | 0.24 | 0.38 | 0.21 | 0.23 | 0.29 | 0.25 | 0.28 |
| EBIT | -0.45 | 0.25 | 0.09 | 0.08 | 0 | 0.08 | -1.03 | -0.06 | -0.55 | -0.37 | -0.82 | -0.33 | 0.11 | -0.22 | -0.22 | -0.05 | 0.05 | 0.29 | -1.64 | -0.66 | -2.24 | -1.45 | -0.65 | -0.85 | -1.78 | -0.56 | -0.58 | -0.28 | -0.06 | 0.47 | -0.67 | 0.38 | 0.65 | 0.34 | -0.3 | 0.4 | 0.24 | -0.3 | -0.24 | 0.16 | 0.64 | 0.18 | -0.15 | 0.38 | 0.24 | 0.13 |
| Interest | 0.05 | 0.04 | 0.07 | 0.1 | 0.1 | 0.06 | 0.1 | 0.07 | 0.1 | 0.07 | 0.07 | 0.06 | 0.1 | 0.05 | 0.05 | 0.19 | 0.1 | 0.14 | 0.02 | 0.11 | 0.15 | 0.03 | 0.19 | 0.14 | 0.13 | 0.11 | 0.14 | 0.07 | 0.12 | 0.08 | 0.46 | 0.16 | 0.21 | 0.14 | 0.22 | 0.13 | 0.09 | 0.09 | 0.08 | 0.13 | 0.11 | 0.08 | 0.21 | 0.19 | 0.23 | 0.25 |
| Profit Before Tax | -0.5 | 0.21 | 0.02 | -0.02 | -0.1 | 0.02 | -1.13 | -0.13 | -0.65 | -0.44 | -0.89 | -0.39 | 0.01 | -0.27 | -0.27 | -0.24 | -0.05 | 0.15 | -1.66 | -0.77 | -2.39 | -1.48 | -0.84 | -0.99 | -1.91 | -0.67 | -0.72 | -0.35 | -0.18 | 0.39 | -1.13 | 0.22 | 0.44 | 0.2 | -0.52 | 0.27 | 0.15 | -0.39 | -0.32 | 0.03 | 0.53 | 0.1 | -0.36 | 0.19 | 0.01 | -0.12 |
| Net Profit | 0.07 | 0.53 | 0.22 | 0.19 | 0.39 | 0.44 | -0.65 | 0.24 | -0.12 | 0.05 | -0.35 | 0.17 | 0.52 | -0.09 | -0.09 | -0.11 | 0.06 | 0.18 | -1.6 | -0.45 | 0.65 | -1.46 | -0.77 | -0.84 | -1.4 | -0.55 | -0.76 | -0.16 | -0.13 | 0.51 | -1.01 | 0.35 | 0.44 | 0.29 | -0.44 | 0.33 | 0.16 | -0.34 | -0.28 | 0.12 | 0.68 | 0.16 | -0.29 | 0.26 | 0.11 | -0.1 |
| EPS | 0.09 | 0.68 | 0.28 | 0.24 | 0.5 | 0.56 | -0.83 | 0.31 | -0.15 | 0.07 | -0.45 | 0.21 | 0.66 | -0.12 | -0.12 | -0.14 | 0.08 | 0.23 | -2.03 | -0.58 | 0.82 | -1.85 | -0.98 | -1.06 | -1.78 | -0.7 | -0.97 | -0.21 | -0.17 | 0.65 | -1.28 | 0.45 | 0.56 | 0.37 | -0.56 | 0.42 | 0.21 | -0.43 | -0.35 | 0.15 | 0.86 | 0.2 | -0.37 | 0.33 | 0.35 | -0.13 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 3.55 | 5.17 | 5.1 | 2.11 | 4.06 | 2.17 | -2.74 | 0.71 | 0.97 | 1.83 | 0.85 |
| Investing Cash Flow | -5.93 | -6.14 | -5.03 | -1.64 | -5.59 | -0.39 | 0.32 | 0.16 | -0.37 | -0.05 | -1.3 |
| Financing Cash Flow | 2.37 | 0.91 | 0.1 | -0.58 | 1.67 | -1.44 | 2.26 | -1.38 | 0.58 | -2.07 | -0.13 |
| Net Cash Flow | -0.01 | -0.06 | 0.17 | -0.11 | 0.14 | 0.34 | -0.16 | -0.51 | 1.18 | -0.29 | -0.58 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 5.02 | 6.33 | 6.59 | 6.98 | 6.06 | 4.75 | 0.99 | -0.75 | -0.56 | -0.23 | -0.05 |
| Total Liabilities | 10.12 | 12.72 | 14.28 | 11.13 | 14.22 | 13.72 | 15.21 | 14.49 | 15.11 | 13.01 | 12.71 |
| Total Assets | 15.14 | 19.06 | 20.88 | 18.11 | 20.28 | 18.47 | 16.2 | 13.74 | 14.55 | 12.79 | 12.66 |