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 | 59.48 | 53.06 | 56.11 | 57.33 | 61.26 | 59.07 | 62.86 | 56.34 | 60.56 | 66.48 | 67.87 | 80.19 | 73.53 | 64.63 | 78.68 | 69.84 | 61.82 | 55.36 | 58.63 | 51.81 | 61.6 | 23.11 | 36.51 | 46.01 | 65.06 | 34.5 | 44.25 | 56.48 | 77.75 | 63.34 | 65.43 | 47.41 | 58.37 | 70 | 68.15 | 61.51 | 75.39 | 57.66 | 64.83 | 62.75 | 93.2 | 94.43 | 56.49 | 76.9 | 106.72 | 123.52 |
| Expenses | 53.3 | 48.89 | 52.38 | 52.54 | 53.03 | 53.65 | 56.32 | 50.23 | 56.46 | 62.52 | 62.94 | 75.62 | 68.46 | 58.86 | 69.97 | 64.62 | 57.51 | 51.65 | 55.08 | 49.11 | 57.68 | 24.84 | 36.48 | 42.93 | 59.76 | 35.48 | 44.66 | 55.54 | 72.63 | 59.84 | 69.58 | 49.51 | 55.94 | 65.86 | 64.05 | 57.2 | 70.59 | 56.76 | 65.75 | 63.81 | 92.5 | 99.2 | 59.63 | 79.99 | 102.22 | 117.67 |
| EBITDA | 6.18 | 4.17 | 3.73 | 4.79 | 8.23 | 5.42 | 6.54 | 6.11 | 4.1 | 3.96 | 4.93 | 4.57 | 5.07 | 5.77 | 8.71 | 5.22 | 4.31 | 3.71 | 3.55 | 2.7 | 3.92 | -1.73 | 0.03 | 3.08 | 5.3 | -0.98 | -0.41 | 0.94 | 5.12 | 3.5 | -4.15 | -2.1 | 2.43 | 4.14 | 4.1 | 4.31 | 4.8 | 0.9 | -0.92 | -1.06 | 0.7 | -4.77 | -3.14 | -3.09 | 4.5 | 5.85 |
| Depreciation | -0.03 | 1.15 | 1.15 | 1.15 | 1.24 | 1.17 | 1.17 | 1.17 | 1.28 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.18 | 1.19 | 1.19 | 1.22 | 1.29 | 1.26 | 1.26 | 1.26 | 1.23 | 1.22 | 1.22 | 1.31 | 1.31 | 1.25 | 1.26 | 1.26 | 1.25 | 1.25 | 1.25 | 1.25 | 1.26 | 1.29 | 1.29 | 1.3 | 1.45 | 1.37 | 1.37 | 1.37 | 1.37 | 1.43 |
| EBIT | 6.21 | 3.02 | 2.58 | 3.64 | 6.99 | 4.25 | 5.37 | 4.94 | 2.82 | 2.76 | 3.73 | 3.37 | 3.87 | 4.57 | 7.51 | 4.02 | 3.13 | 2.52 | 2.36 | 1.48 | 2.63 | -2.99 | -1.23 | 1.82 | 4.07 | -2.2 | -1.63 | -0.37 | 3.81 | 2.25 | -5.41 | -3.36 | 1.18 | 2.89 | 2.85 | 3.06 | 3.54 | -0.39 | -2.21 | -2.36 | -0.75 | -6.14 | -4.51 | -4.46 | 3.13 | 4.42 |
| Interest | 3.88 | 3.6 | 3.46 | 3.37 | 5.19 | 3.42 | 4.25 | 4.58 | 2.65 | 2.6 | 3.35 | 3.21 | 2.84 | 3.06 | 2.54 | 2.16 | 1.95 | 2.02 | 2.16 | 1.97 | 1.78 | 1.84 | 1.96 | 1.78 | 2.2 | 1.72 | 1.8 | 1.79 | 2.6 | 2.04 | 2.09 | 2.06 | 2.45 | 2.58 | 2.62 | 2.58 | 3.1 | 2.41 | 2.68 | 2.82 | 3.51 | 2.54 | 3.11 | 2.92 | 2.82 | 2.59 |
| Profit Before Tax | 2.33 | -0.58 | -0.88 | 0.27 | 1.8 | 0.83 | 1.12 | 0.36 | 0.17 | 0.16 | 0.38 | 0.16 | 1.03 | 1.51 | 4.97 | 1.86 | 1.18 | 0.5 | 0.2 | -0.49 | 0.85 | -4.83 | -3.19 | 0.04 | 1.87 | -3.92 | -3.43 | -2.16 | 1.21 | 0.21 | -7.5 | -5.42 | -1.27 | 0.31 | 0.23 | 0.48 | 0.44 | -2.8 | -4.89 | -5.18 | -4.26 | -8.68 | -7.62 | -7.38 | 0.31 | 1.83 |
| Net Profit | 1.69 | -0.37 | 0.07 | 1 | 1.25 | 0.79 | 0.99 | 0.47 | 0.64 | 0.1 | 0.26 | 0.34 | 0.75 | 1.03 | 3.43 | 1.14 | 1.82 | 0.33 | 0.13 | -0.32 | 0.52 | -3.22 | -2.15 | -1.74 | 1.34 | -2.94 | -2.57 | -1.58 | 0.83 | 0.18 | -5.55 | -4.02 | -1.08 | 0.26 | 0.17 | 0.36 | 0.1 | -1.97 | -3.67 | -3.67 | -2.82 | -6.15 | -5.59 | -5.1 | -2.8 | 1.28 |
| EPS | 0.99 | -0.22 | 0.04 | 0.59 | 0.73 | 0.46 | 0.58 | 0.27 | 0.38 | 0.06 | 0.15 | 0.2 | 0.44 | 0.6 | 2.01 | 0.67 | 1.07 | 0.19 | 0.08 | -0.19 | 0.31 | -1.89 | -1.26 | -1.02 | 0.73 | -1.72 | -1.5 | -0.93 | 0.54 | 0.11 | -3.25 | -2.35 | -0.57 | 0.16 | 0.1 | 0.21 | 0.08 | -1.15 | -2.15 | -2.15 | -1.65 | -3.61 | -3.28 | -2.99 | -1.64 | 0.75 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 19.35 | 20.45 | 20.29 | 19.42 | 18.87 | 15.43 | 3.52 | -2.24 | -9.16 | 9.28 | 3.82 | 7.25 |
| Investing Cash Flow | -2.99 | -1.52 | 1.24 | 2.8 | -3.61 | -3.73 | -1.38 | 0.02 | -1.5 | -7.51 | -2.89 | -6.63 |
| Financing Cash Flow | -16.2 | -18.81 | -21.78 | -22.24 | -16.03 | -10.72 | -2.47 | 2.47 | 10.63 | -1.75 | -0.83 | -0.64 |
| Net Cash Flow | 0.16 | 0.12 | -0.25 | -0.02 | -0.77 | 0.98 | -0.33 | 0.25 | -0.03 | 0.02 | 0.1 | -0.02 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 12.84 | 14.8 | 24.1 | 24.55 | 31.02 | 30.78 | 24.07 | 17.25 | 6.36 | 6.8 | -5.72 | -25.49 |
| Total Liabilities | 144.44 | 140.71 | 127.45 | 134.36 | 109.47 | 109.48 | 126.69 | 138.18 | 144.52 | 160.59 | 178.08 | 206.48 |
| Total Assets | 157.28 | 155.5 | 151.56 | 158.92 | 140.49 | 140.27 | 150.76 | 155.43 | 150.88 | 167.39 | 172.36 | 181 |