Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | 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 | 14.21 | 14.26 | 14.36 | 15.33 | 15.84 | 14.02 | 15.52 | 16.37 | 15.65 | 16 | 18.66 | 21.75 | 23.12 | 25.71 | 30.2 | 37.61 | 41.55 | 44.19 | 45.06 | 45.5 | 37.62 | 37.7 | 37.52 | 39.98 | 40.22 | 39.18 | 41.22 | 43.83 | 44.97 | 45.2 | 45.8 | 37.75 | 58.45 | 48.71 |
| Expenses | 12.5 | 12.49 | 13.73 | 14.06 | 14.81 | 12.79 | 14.59 | 14.74 | 14.14 | 14.4 | 16.2 | 18.39 | 19.6 | 21.46 | 24.88 | 29.94 | 33.41 | 35.06 | 35.43 | 35.84 | 31.85 | 31.74 | 32.39 | 35.26 | 36.11 | 34.82 | 36.72 | 39.56 | 40.59 | 44.88 | 46.69 | 40.07 | 57.12 | 47.59 |
| EBITDA | 1.71 | 1.77 | 0.63 | 1.27 | 1.03 | 1.23 | 0.93 | 1.63 | 1.51 | 1.6 | 2.46 | 3.36 | 3.52 | 4.25 | 5.32 | 7.67 | 8.14 | 9.13 | 9.63 | 9.66 | 5.77 | 5.96 | 5.13 | 4.72 | 4.11 | 4.36 | 4.5 | 4.27 | 4.38 | 0.32 | -0.89 | -2.32 | 1.33 | 1.12 |
| Depreciation | 1 | 1.09 | 1.09 | 0.67 | 0.34 | 0.9 | 0.75 | 1.15 | 1.32 | 1.03 | 1.05 | 1.09 | 1.13 | 1.16 | 1.23 | 1.25 | 1.4 | 1.64 | 1.96 | 1.74 | 1.87 | 2.11 | 2.17 | 2.19 | 2.2 | 2.28 | 2.35 | 2.33 | 2.16 | 4.21 | 4.29 | 4.36 | 4.28 | 4.33 |
| EBIT | 0.71 | 0.68 | -0.46 | 0.6 | 0.69 | 0.33 | 0.18 | 0.48 | 0.19 | 0.57 | 1.41 | 2.27 | 2.39 | 3.09 | 4.09 | 6.42 | 6.74 | 7.49 | 7.67 | 7.92 | 3.9 | 3.85 | 2.96 | 2.53 | 1.91 | 2.08 | 2.15 | 1.94 | 2.22 | -3.89 | -5.18 | -6.68 | -2.95 | -3.21 |
| Interest | 0.05 | 0.01 | 0.09 | 0.13 | 0.14 | 0.15 | 0.16 | 0.27 | 0.19 | 0.15 | 0.04 | 0.03 | 0.16 | 0.26 | 0.46 | 0.57 | 0.67 | 0.62 | 0.72 | 0.95 | 1.12 | 1.33 | 1.16 | 1.24 | 1.4 | 1.49 | 1.65 | 1.54 | 1.64 | 2.53 | 2.68 | 2.85 | 2.89 | 4.97 |
| Profit Before Tax | 0.66 | 0.67 | -0.55 | 0.47 | 0.55 | 0.18 | 0.02 | 0.21 | -0 | 0.42 | 1.37 | 2.24 | 2.23 | 2.83 | 3.63 | 5.85 | 6.07 | 6.87 | 6.95 | 6.97 | 2.78 | 2.52 | 1.8 | 1.29 | 0.51 | 0.59 | 0.5 | 0.4 | 0.58 | -6.42 | -7.86 | -9.53 | -5.84 | -8.18 |
| Net Profit | 0.63 | 0.47 | 0.22 | 0.32 | 0.91 | 0.35 | 0.15 | 0.23 | 0.11 | 2.48 | 1.19 | 1.62 | 1.64 | 2.09 | 2.61 | 4.1 | 5.12 | 5.21 | 5.33 | 5.25 | 1.79 | 1.82 | 1.56 | 1.21 | 0.97 | 0.6 | -0.61 | 0.11 | 0.52 | -5.58 | -6.99 | -7.12 | -4.98 | -5.74 |
| EPS | 1.02 | 0.76 | 0.35 | 0.52 | 1.46 | 0.57 | 0.24 | 0.38 | 0.22 | 4 | 1.91 | 2.59 | 2.51 | 3.35 | 4.18 | 5.85 | 7.02 | 7.43 | 6.85 | 5.68 | 1.85 | 1.96 | 1.67 | 1.29 | 1.31 | 0.65 | -0.6 | 0.1 | 0.13 | -5.4 | -6.76 | -6.88 | -4.82 | -5.55 |
| Metric (₹ crore) | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 5.35 | 2.1 | 7.2 | 12.6 | -0.52 | 17.22 | -8.35 | 26.75 | 10.92 |
| Investing Cash Flow | -0.93 | -7.06 | -5.74 | -15.58 | -45.87 | -104.63 | -72.59 | -44.48 | -10.77 |
| Financing Cash Flow | -3.93 | 4.28 | -1.19 | 2.75 | 47.7 | 87.49 | 81.72 | 16.17 | -0.62 |
| Net Cash Flow | 0.49 | -0.68 | 0.27 | -0.23 | 1.31 | 0.08 | 0.78 | -1.56 | -0.47 |
| Metric (₹ crore) | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 54.32 | 55.49 | 55.62 | 62.1 | 82.98 | 148.25 | 228.8 | 257.16 | 234.72 |
| Total Liabilities | 16.73 | 17.65 | 19.06 | 34.94 | 81.3 | 140.51 | 147.72 | 162.19 | 189.44 |
| Total Assets | 71.06 | 73.14 | 74.69 | 97.04 | 164.28 | 288.76 | 376.52 | 419.35 | 424.16 |