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 | 92.17 | 82.67 | 89.25 | 63.91 | 54.35 | 72.33 | 82.76 | 80.7 | 94.19 | 101.8 | 94.48 | 87.81 | 104.94 | 107.88 | 108.75 | 130.5 | 104.94 | 107.15 | 82.91 | 68.52 | 71.08 | 44.67 | 91.85 | 91.73 | 110.73 | 90.96 | 161.49 | 176.37 | 144.78 | 134.86 | 108.12 | 115.77 | 129.89 | 107.37 | 119.18 | 102.57 | 98.5 | 98.13 | 99.05 | 94.72 | 91.21 | 87.54 | 92.63 | 98.11 | 105.96 | 93.97 |
| Expenses | 94.81 | 83.52 | 88.46 | 64.09 | 55.96 | 72.18 | 75.91 | 75.78 | 88.21 | 99.45 | 93.83 | 82.48 | 96.78 | 100.98 | 103.19 | 123.78 | 102.24 | 103.13 | 80.05 | 72.18 | 71.22 | 45.27 | 87.87 | 84.75 | 97.99 | 81.38 | 140.08 | 154.38 | 121.74 | 118.55 | 109.71 | 120.64 | 124.2 | 103.06 | 115.25 | 100.72 | 92.88 | 92.84 | 94.14 | 89.5 | 91.11 | 87.74 | 89.46 | 93.69 | 102.2 | 85.78 |
| EBITDA | -2.64 | -0.85 | 0.79 | -0.18 | -1.61 | 0.15 | 6.85 | 4.92 | 5.98 | 2.35 | 0.65 | 5.33 | 8.16 | 6.9 | 5.56 | 6.72 | 2.7 | 4.02 | 2.86 | -3.66 | -0.14 | -0.6 | 3.98 | 6.98 | 12.74 | 9.58 | 21.41 | 21.99 | 23.04 | 16.31 | -1.59 | -4.87 | 5.69 | 4.31 | 3.93 | 1.85 | 5.62 | 5.29 | 4.91 | 5.22 | 0.1 | -0.2 | 3.17 | 4.42 | 3.76 | 8.19 |
| Depreciation | 2.34 | 2.19 | 2.19 | 2.2 | 1.61 | 2.05 | 2.06 | 2.06 | 1.61 | 1.96 | 1.96 | 1.97 | 1.95 | 2 | 2.01 | 2 | 1.63 | 1.87 | 1.92 | 1.92 | 1.91 | 1.87 | 1.86 | 1.86 | 1.86 | 1.87 | 1.89 | 1.89 | 1.94 | 1.96 | 1.96 | 2.02 | 2.02 | 2.01 | 2.02 | 2.02 | 2.04 | 2.01 | 2.01 | 2.01 | 2.02 | 1.99 | 1.99 | 2 | 2.01 | 2 |
| EBIT | -4.98 | -3.04 | -1.4 | -2.38 | -3.22 | -1.9 | 4.79 | 2.86 | 4.37 | 0.39 | -1.31 | 3.36 | 6.21 | 4.9 | 3.55 | 4.72 | 1.07 | 2.15 | 0.94 | -5.58 | -2.05 | -2.47 | 2.12 | 5.12 | 10.88 | 7.71 | 19.52 | 20.1 | 21.1 | 14.35 | -3.55 | -6.89 | 3.67 | 2.3 | 1.91 | -0.17 | 3.58 | 3.28 | 2.9 | 3.21 | -1.92 | -2.19 | 1.18 | 2.42 | 1.75 | 6.19 |
| Interest | 2.91 | 2.91 | 2.65 | 2.94 | 2.81 | 3.24 | 3.69 | 3.43 | 3.16 | 3.2 | 3.1 | 3.46 | 3.16 | 3.18 | 3.47 | 3.46 | 3.51 | 3.45 | 3.83 | 3.35 | 2.86 | 2.91 | 3.05 | 2.58 | 1.63 | 1.85 | 1.74 | 1.34 | 0.97 | 1.12 | 1.55 | 2.07 | 2.34 | 2.48 | 2.13 | 1.93 | 1.41 | 1.39 | 1.37 | 1.51 | 1.34 | 1.47 | 1.14 | 1.44 | 1.36 | 1.03 |
| Profit Before Tax | -7.89 | -5.95 | -4.05 | -5.32 | -6.03 | -5.14 | 1.1 | -0.57 | 1.21 | -2.81 | -4.41 | -0.1 | 3.05 | 1.72 | 0.08 | 1.26 | -2.44 | -1.3 | -2.89 | -8.93 | -4.91 | -5.38 | -0.93 | 2.54 | 9.25 | 5.86 | 17.78 | 18.76 | 20.13 | 13.23 | -5.1 | -8.96 | 1.33 | -0.18 | -0.22 | -2.1 | 2.17 | 1.89 | 1.53 | 1.7 | -3.26 | -3.66 | 0.04 | 0.98 | 0.39 | 5.16 |
| Net Profit | -4.02 | -3.79 | -2.56 | -2.74 | -3.5 | -3.25 | 0.64 | 0.82 | 2.08 | -1.48 | -2.23 | 1.43 | 2.83 | 1.4 | 0.8 | 0.94 | -0.58 | -0.54 | -0.98 | -5.32 | -25.37 | -5.12 | -0.37 | 4.28 | 11.02 | 6.35 | 19.15 | 18.29 | 14.8 | 9.86 | -3.49 | -6.06 | 1.08 | 0.13 | 0.71 | -0.32 | 2.44 | 1.91 | 1.78 | 1.66 | -2.03 | -1.92 | 0.55 | 1.23 | -2.12 | 4.34 |
| EPS | -2.11 | -1.99 | -1.34 | -1.44 | -1.83 | -1.7 | 0.33 | -0.43 | 1.09 | -0.78 | -1.16 | 0.74 | 1.48 | 0.73 | 0.42 | 0.49 | -0.3 | -0.28 | -0.52 | -2.79 | -13.3 | -2.68 | -0.2 | 2.25 | 5.78 | 3.33 | 10.04 | 9.58 | 7.76 | 5.17 | -1.83 | -3.18 | 0.56 | 0.07 | 0.37 | -0.17 | 1.28 | 1 | 0.94 | 0.87 | -1.06 | -1.01 | 0.29 | 0.64 | -1.11 | 2.27 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 11.15 | 3.44 | 5.7 | 13.95 | 14.33 | 7.01 | 29.24 | 37.86 | -30.09 | 39.7 | -5.05 | 28.56 |
| Investing Cash Flow | -3.57 | 0.7 | 1.49 | -0.66 | 0.08 | 3.06 | -0.24 | -3.19 | -6.48 | 4.92 | 1.2 | -3.04 |
| Financing Cash Flow | -5.56 | -5.54 | -6 | -13.56 | -14.41 | -10 | -28.27 | -32.41 | 33.51 | -44.6 | 4.13 | -25.55 |
| Net Cash Flow | 2.02 | -1.4 | 1.19 | -0.27 | 0 | 0.07 | 0.73 | 2.26 | -3.06 | 0.02 | 0.28 | -0.03 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 133.76 | 121.17 | 121.47 | 120.95 | 123.5 | 91.74 | 101.66 | 159.96 | 153.83 | 156.89 | 160.3 | 150.69 |
| Total Liabilities | 167.62 | 147.7 | 189.59 | 180.1 | 158.58 | 161 | 175.7 | 138.71 | 141.45 | 77.46 | 81.49 | 73.72 |
| Total Assets | 301.38 | 268.87 | 311.06 | 301.04 | 282.09 | 252.73 | 277.36 | 298.67 | 295.28 | 234.35 | 241.79 | 224.41 |