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 | 36.97 | 34.07 | 32.62 | 34.08 | 34.65 | 33.88 | 36.31 | 36.49 | 36.99 | 37.2 | 36.12 | 37.24 | 39.05 | 49.03 | 45.19 | 45.28 | 51.51 | 48.76 | 53.58 | 56.36 | 61.23 | 49.52 | 53.22 | 58.55 | 64.83 | 55.1 | 61.22 | 72.06 | 71.69 | 81.68 | 75.44 | 74.23 | 81.98 | 78.8 | 76.65 | 83.24 | 81.61 | 74.08 | 82.55 | 80.72 | 67.52 | 74.79 | 74.33 | 78.3 | 79.18 | 80.03 |
| Expenses | 34.51 | 30.87 | 28.74 | 29.63 | 29.68 | 28.86 | 31.35 | 31.98 | 33.03 | 31.94 | 31.62 | 30.05 | 30.87 | 40.4 | 37.89 | 36.38 | 40.36 | 38.17 | 43.51 | 42.81 | 45.67 | 39.49 | 43.14 | 47.07 | 51.55 | 42.97 | 49.74 | 57.78 | 59 | 67.09 | 61.25 | 59.1 | 65.16 | 64.36 | 62.74 | 66.92 | 66.89 | 61.76 | 71.71 | 68.54 | 61.08 | 67.05 | 66.86 | 70.48 | 73.71 | 71.71 |
| EBITDA | 2.46 | 3.2 | 3.88 | 4.45 | 4.97 | 5.02 | 4.96 | 4.51 | 3.96 | 5.26 | 4.5 | 7.19 | 8.18 | 8.63 | 7.3 | 8.9 | 11.15 | 10.59 | 10.07 | 13.55 | 15.56 | 10.03 | 10.08 | 11.48 | 13.28 | 12.13 | 11.48 | 14.28 | 12.69 | 14.59 | 14.19 | 15.13 | 16.82 | 14.44 | 13.91 | 16.32 | 14.72 | 12.32 | 10.84 | 12.18 | 6.44 | 7.74 | 7.47 | 7.82 | 5.47 | 8.32 |
| Depreciation | 2.89 | 2.13 | 1.72 | 1.75 | 1.74 | 1.84 | 1.94 | 2.14 | 2.1 | 2.21 | 2.1 | 2.34 | 2.84 | 2.89 | 2.96 | 3.25 | 3.86 | 4.57 | 5 | 5.1 | 5.35 | 5.4 | 5.46 | 5.55 | 5.89 | 5.71 | 5.52 | 6.4 | 7.02 | 6.28 | 6.71 | 6.84 | 7.95 | 5.22 | 5.12 | 5.85 | 5.95 | 5.29 | 5.18 | 5.26 | 6.43 | 4.92 | 5.09 | 5.02 | 4.92 | 5.12 |
| EBIT | -0.43 | 1.07 | 2.16 | 2.7 | 3.23 | 3.18 | 3.02 | 2.37 | 1.86 | 3.05 | 2.4 | 4.85 | 5.34 | 5.74 | 4.34 | 5.65 | 7.29 | 6.02 | 5.07 | 8.45 | 10.21 | 4.63 | 4.62 | 5.93 | 7.39 | 6.42 | 5.96 | 7.88 | 5.67 | 8.31 | 7.48 | 8.29 | 8.87 | 9.22 | 8.79 | 10.47 | 8.77 | 7.03 | 5.66 | 6.92 | 0.01 | 2.82 | 2.38 | 2.8 | 0.55 | 3.2 |
| Interest | 2.36 | 2.49 | 2.42 | 2.28 | 2.29 | 2.28 | 2.28 | 2.06 | 1.88 | 1.7 | 1.53 | 1.49 | 1.21 | 1.51 | 1.64 | 1.96 | 2.27 | 3.03 | 3.09 | 3.44 | 3.67 | 2.94 | 2.45 | 2.22 | 1.92 | 1.82 | 1.66 | 2.07 | 1.98 | 1.93 | 1.93 | 1.8 | 2.07 | 1.54 | 1.68 | 1.91 | 1.44 | 1.08 | 1.41 | 1.51 | 1.52 | 1.18 | 1.52 | 1.44 | 0.73 | 1.27 |
| Profit Before Tax | -2.79 | -1.42 | -0.26 | 0.42 | 0.94 | 0.9 | 0.74 | 0.31 | -0.02 | 1.35 | 0.87 | 3.36 | 4.13 | 4.23 | 2.7 | 3.69 | 5.02 | 2.99 | 1.98 | 5.01 | 6.54 | 1.69 | 2.17 | 3.71 | 5.47 | 4.6 | 4.3 | 5.81 | 3.69 | 6.38 | 5.55 | 6.49 | 6.8 | 7.68 | 7.11 | 8.56 | 7.33 | 5.95 | 4.25 | 5.41 | -1.51 | 1.64 | 0.86 | 1.36 | -0.18 | 1.93 |
| Net Profit | -2.61 | -0.86 | 1.71 | 1.21 | 2.59 | 1.79 | 1.22 | 2.29 | 0.98 | 1.99 | 2.85 | 3.43 | 3.84 | 3.93 | 10.09 | 4 | 4.27 | 3.38 | 1.53 | 3.65 | 5.82 | 1.84 | 2.22 | 3.82 | 4.48 | 4.38 | 3.4 | 5.26 | 3.03 | 4.72 | 4.47 | 5 | 5.66 | 5.73 | 5.69 | 6.15 | 6.1 | 4.56 | 4.1 | 4.95 | -4.08 | 1.8 | 1.62 | -1.19 | 1.09 | 2.34 |
| EPS | -1.15 | -0.38 | 0.75 | 0.53 | 1.13 | 0.78 | 0.59 | 0.99 | 0.43 | 0.87 | 1.25 | 1.5 | 1.68 | 1.72 | 4.42 | 1.75 | 1.87 | 1.48 | 0.67 | 1.6 | 2.55 | 0.81 | 0.97 | 1.67 | 1.96 | 1.92 | 1.49 | 2.3 | 1.33 | 2.07 | 1.96 | 2.19 | 2.48 | 2.51 | 2.49 | 2.69 | 2.67 | 2 | 1.8 | 2.17 | -1.79 | 0.79 | 0.71 | -0.52 | 0.48 | 1.02 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 2.68 | 37.93 | 32.15 | 21.22 | 33.17 | 53.83 | 50.56 | 58.08 | 44.89 | 19.66 | 15.26 |
| Investing Cash Flow | -7.71 | -2.51 | -14.26 | -44.68 | -40.06 | -7.56 | -17.89 | -24.93 | -19.22 | -16.54 | -20.76 |
| Financing Cash Flow | 5.37 | -40.12 | -12.19 | 25.02 | 4.48 | -46.9 | -18.92 | -32.64 | -20.04 | -11.06 | 11.04 |
| Net Cash Flow | 0.34 | -4.7 | 5.7 | 1.56 | -2.41 | -0.63 | 13.75 | 0.51 | 5.63 | -7.94 | 5.54 |
| Metric (₹ crore) | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 9.68 | 21.87 | 33.77 | 55.84 | 65.89 | 76.01 | 89.05 | 104.55 | 123.58 | 127.9 | 128.83 |
| Total Liabilities | 140.28 | 108.66 | 128.34 | 181.51 | 214.18 | 162.09 | 174.21 | 157.68 | 158.38 | 159.55 | 218.54 |
| Total Assets | 149.96 | 130.53 | 162.11 | 237.35 | 280.07 | 238.1 | 263.26 | 262.23 | 281.96 | 287.45 | 347.37 |