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 | 24.25 | 24.98 | 22.43 | 24.26 | 24.83 | 22.59 | 23.15 | 22.6 | 22.74 | 22.53 | 20.46 | 26.39 | 31.98 | 36.71 | 38.54 | 39.84 | 40.91 | 37.59 | 29.58 | 31.37 | 33.45 | 9.34 | 10.94 | 25.37 | 35.75 | 26.49 | 36.09 | 35.13 | 43.1 | 52.03 | 58.87 | 53.89 | 57.37 | 56.34 | 35.1 | 48.64 | 45.54 | 48.88 | 34.32 | 44.6 | 52.41 | 53.46 | 43.08 | 44.06 | 59.57 | 63.16 |
| Expenses | 21.8 | 23.08 | 20.49 | 22.13 | 23.67 | 20.68 | 21.29 | 20.76 | 20.01 | 20.47 | 18.79 | 24.66 | 29.68 | 34.67 | 36.11 | 36.08 | 41.01 | 35.28 | 27.5 | 29.33 | 30.7 | 9.41 | 11.9 | 24.63 | 33.53 | 24.44 | 33.94 | 33.28 | 40.97 | 49.57 | 55.43 | 50.79 | 54.39 | 53.2 | 32.76 | 45.35 | 41.96 | 44.98 | 29.67 | 40.52 | 46.96 | 47.56 | 37.63 | 37.88 | 53.92 | 57.56 |
| EBITDA | 2.45 | 1.9 | 1.94 | 2.13 | 1.16 | 1.91 | 1.86 | 1.84 | 2.73 | 2.06 | 1.67 | 1.73 | 2.3 | 2.04 | 2.43 | 3.76 | -0.1 | 2.31 | 2.08 | 2.04 | 2.75 | -0.07 | -0.96 | 0.74 | 2.22 | 2.05 | 2.15 | 1.85 | 2.13 | 2.46 | 3.44 | 3.1 | 2.98 | 3.14 | 2.34 | 3.29 | 3.58 | 3.9 | 4.65 | 4.08 | 5.45 | 5.9 | 5.45 | 6.18 | 5.65 | 5.6 |
| Depreciation | 1.02 | 0.9 | 0.94 | 1.17 | 0.19 | 0.84 | 0.88 | 0.82 | 1.66 | 0.82 | 0.82 | 0.81 | 1.2 | 1.05 | 1.15 | 1.07 | 1.12 | 0.98 | 1.21 | 1.46 | 0.94 | 1.04 | 1.19 | 1.05 | 1.74 | 1.4 | 1.44 | 1.05 | 1.59 | 1.37 | 1.39 | 1.42 | 1.39 | 1.38 | 1.24 | 1.09 | 2.2 | 1.62 | 1.96 | 2.45 | 2.51 | 2.15 | 1.99 | 2.07 | 1.98 | 2.05 |
| EBIT | 1.43 | 1 | 1 | 0.96 | 0.97 | 1.07 | 0.98 | 1.02 | 1.07 | 1.24 | 0.85 | 0.92 | 1.1 | 0.99 | 1.28 | 2.69 | -1.22 | 1.33 | 0.87 | 0.58 | 1.81 | -1.11 | -2.15 | -0.31 | 0.48 | 0.65 | 0.71 | 0.8 | 0.54 | 1.09 | 2.05 | 1.68 | 1.59 | 1.76 | 1.1 | 2.2 | 1.38 | 2.28 | 2.69 | 1.63 | 2.94 | 3.75 | 3.46 | 4.11 | 3.67 | 3.55 |
| Interest | 0.82 | 0.68 | 0.77 | 0.63 | 0.83 | 0.73 | 0.8 | 0.7 | 0.66 | 0.89 | 0.54 | 0.54 | 0.84 | 0.57 | 0.57 | 2.07 | -0.93 | 0.59 | 0.58 | 0.74 | 0.78 | 0.75 | 0.75 | 0.87 | 0.58 | 0.79 | 0.85 | 0.87 | 0.75 | 0.77 | 0.94 | 0.94 | 0.84 | 0.57 | 0.69 | 1.28 | 1.21 | 1.06 | 1.96 | 1.86 | 1.99 | 1.49 | 1.44 | 1.79 | 1.66 | 1.42 |
| Profit Before Tax | 0.61 | 0.32 | 0.23 | 0.33 | 0.14 | 0.34 | 0.18 | 0.32 | 0.41 | 0.35 | 0.31 | 0.38 | 0.26 | 0.42 | 0.71 | 0.62 | -0.29 | 0.74 | 0.29 | -0.16 | 1.03 | -1.86 | -2.9 | -1.18 | -0.1 | -0.14 | -0.14 | -0.07 | -0.21 | 0.32 | 1.11 | 0.74 | 0.75 | 1.19 | 0.41 | 0.92 | 0.17 | 1.22 | 0.73 | -0.23 | 0.95 | 2.26 | 2.02 | 2.32 | 2.01 | 2.13 |
| Net Profit | 0.36 | 0.28 | 0.25 | 0.5 | -0.15 | 0.28 | 0.24 | 0.55 | -0.04 | 0.29 | 0.38 | 0.4 | -0.03 | 0.3 | 0.62 | 0.36 | 0.78 | 0.93 | 0.6 | 0.35 | 1.31 | -1.58 | -2.65 | -1.25 | 2.05 | -0.01 | 0.13 | 0.78 | 1.06 | 0.85 | 1.04 | 1.17 | 1.85 | 1.91 | 1.59 | 2.26 | 0.69 | 1.58 | 2.1 | 2.58 | 0.22 | 1.4 | 2.19 | 2.68 | 0.73 | 1.22 |
| EPS | 0.26 | 0.2 | 0.18 | 0.35 | -0.11 | 0.2 | 0.17 | 0.39 | -0.03 | 0.21 | 0.27 | 0.28 | -0.02 | 0.21 | 0.44 | 0.25 | 0.56 | 0.66 | 0.43 | 0.25 | 0.94 | -1.13 | -1.89 | -0.9 | 1.46 | -0.01 | 0.1 | 0.56 | 0.76 | 0.61 | 0.75 | 0.84 | 1.32 | 1.37 | 1.14 | 1.61 | 0.49 | 1.13 | 1.5 | 1.84 | 0.16 | 1 | 1.57 | 1.91 | 0.52 | 0.87 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.33 | 4.56 | 14.5 | 10.3 | 13.85 | 8.3 | 8.6 | -12.61 | 9.21 | 7.89 | 13.42 | 11.18 |
| Investing Cash Flow | -5.24 | -6.19 | -9.07 | -12.75 | -14.41 | -6.84 | -5.7 | -3.15 | -14.22 | -34.85 | -6.54 | -2.37 |
| Financing Cash Flow | 5.78 | -0.35 | -5.01 | 2.51 | 1.86 | -2.92 | -2.55 | 15.86 | 4.2 | 28.09 | -3.97 | -12.14 |
| Net Cash Flow | 0.87 | -1.98 | 0.42 | 0.06 | 1.3 | -1.46 | 0.35 | 0.1 | -0.81 | 1.13 | 2.91 | -3.33 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 25 | 25.88 | 26.91 | 27.97 | 30.02 | 33.22 | 31.17 | 33.15 | 38.07 | 44.52 | 51.03 | 57.6 |
| Total Liabilities | 49.22 | 52.87 | 52.75 | 58.87 | 65.45 | 70.74 | 77.27 | 78.98 | 103.63 | 132.64 | 147.06 | 139.75 |
| Total Assets | 74.22 | 78.75 | 79.66 | 86.84 | 95.48 | 103.96 | 108.43 | 112.14 | 141.7 | 177.16 | 198.09 | 197.35 |