Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | 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 | 47.83 | 45.65 | 51.63 | 68.67 | 50.95 | 53.4 | 57.12 | 82.06 | 6.51 | 23.43 | 29.59 | 37.23 | 14.57 | 24.54 | 23.38 | 20.83 | 13.51 | 29.97 | 28.46 | 43.15 | 24.43 | 39.16 | 34.31 | 86.75 | 41.31 | 39.81 | 52.34 | 113.42 | 92.6 | 74.04 | 75.03 | 81.04 | 74.2 |
| Expenses | 40.67 | 36.75 | 42.04 | 58.33 | 42.96 | 46.09 | 49.01 | 76.95 | 9.59 | 24.21 | 25.26 | 28.09 | 12.67 | 22.84 | 21.27 | 19.34 | 12.85 | 29.32 | 27.75 | 42.58 | 24.72 | 36.8 | 30.24 | 81.6 | 37.09 | 34.39 | 46.94 | 106.32 | 83.78 | 65.93 | 68.07 | 72.57 | 66.72 |
| EBITDA | 7.16 | 8.9 | 9.59 | 10.34 | 7.99 | 7.31 | 8.11 | 5.11 | -3.08 | -0.78 | 4.33 | 9.14 | 1.9 | 1.7 | 2.11 | 1.49 | 0.66 | 0.65 | 0.71 | 0.57 | -0.29 | 2.36 | 4.07 | 5.15 | 4.22 | 5.42 | 5.4 | 7.1 | 8.82 | 8.11 | 6.96 | 8.47 | 7.48 |
| Depreciation | 0.43 | 0.44 | 0.5 | 0.5 | 0.44 | 0.42 | 0.41 | 0.48 | 0.44 | 0.43 | 0.45 | 0.45 | 0.47 | 0.49 | 0.48 | 0.43 | 0.46 | 0.35 | 0.35 | 0.33 | 0.37 | 0.32 | 0.33 | 0.33 | 0.32 | 0.34 | 0.37 | 0.38 | 0.4 | 0.41 | 0.41 | 0.41 | 0.41 |
| EBIT | 6.73 | 8.46 | 9.09 | 9.84 | 7.55 | 6.89 | 7.7 | 4.63 | -3.52 | -1.21 | 3.88 | 8.69 | 1.43 | 1.21 | 1.63 | 1.06 | 0.2 | 0.3 | 0.36 | 0.24 | -0.66 | 2.04 | 3.74 | 4.82 | 3.9 | 5.08 | 5.03 | 6.72 | 8.42 | 7.7 | 6.55 | 8.06 | 7.07 |
| Interest | 3.14 | 3.84 | 3.17 | 2.84 | 4.04 | 4.33 | 3.96 | 4.58 | 3.85 | 4.05 | 4.23 | 3.96 | 4.06 | 4.16 | 3.07 | 3.19 | 2.92 | 2.64 | 2.76 | 2.88 | 1.98 | 1.98 | 1.98 | 1.79 | 1.08 | 0.94 | 1.01 | 0.76 | 0.95 | 0.88 | 1.03 | 1.47 | 0.76 |
| Profit Before Tax | 3.59 | 4.62 | 5.92 | 7 | 3.51 | 2.56 | 3.74 | 0.05 | -7.37 | -5.26 | -0.35 | 4.73 | -2.63 | -2.95 | -1.44 | -2.13 | -2.72 | -2.34 | -2.4 | -2.64 | -2.64 | 0.06 | 1.76 | 3.03 | 2.82 | 4.14 | 4.02 | 5.96 | 7.47 | 6.82 | 5.52 | 6.59 | 6.31 |
| Net Profit | 4.55 | 4.41 | 5.52 | 5.53 | 3.85 | 5.85 | 4.76 | 2.03 | -4.05 | -2.86 | 1.61 | 4.65 | -0.61 | -0.53 | 0.24 | -1.08 | -0.46 | 0.06 | -0.07 | 0.02 | 0.23 | 2.48 | 3.21 | 5.33 | 4.99 | 5.23 | 4.91 | 5.36 | 6.71 | 6.08 | 4.65 | 5.85 | 8.44 |
| EPS | 0.12 | 0.11 | 0.14 | 0.14 | 0.1 | 0.15 | 0.12 | 0.05 | -0.1 | -0.08 | 0.04 | 0.12 | -0.02 | -0.01 | 0.01 | -0.03 | -0.01 | 0 | 0 | 0 | 0.01 | 0.06 | 0.08 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.17 | 0.15 | 0.12 | 0.15 | 0.21 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -76.08 | -10.85 | 33.85 | 2.72 | -18.21 | 28.72 | 18.31 | 64.15 | 58.05 | 65.38 | 60.21 | -25.61 |
| Investing Cash Flow | -12.72 | 7.85 | -21.85 | -12.19 | 16.84 | -9.46 | -15.71 | -25.75 | -3.06 | -27.81 | -24.97 | 9.55 |
| Financing Cash Flow | 88.42 | 1.62 | -10.13 | 8.05 | 0.82 | -19.38 | 9.88 | -51.23 | -53.66 | -38.98 | -12.34 | -6.81 |
| Net Cash Flow | -0.38 | -1.39 | 1.87 | -1.42 | -0.55 | -0.12 | 12.48 | -12.83 | 1.33 | -1.41 | 22.9 | -22.87 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 156.58 | 165.75 | 58.75 | 103.31 | 118.34 | 135.52 | 134.96 | 133.06 | 132.63 | 143.75 | 164.22 | 187.34 |
| Total Liabilities | 195.28 | 213.45 | 182.15 | 173.36 | 197.82 | 209.3 | 228.81 | 285.88 | 685.43 | 698.62 | 706.06 | 706.17 |
| Total Assets | 351.85 | 379.2 | 240.9 | 276.67 | 316.16 | 344.82 | 363.78 | 418.94 | 818.07 | 842.37 | 870.27 | 893.51 |