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 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 | 132.24 | 77.69 | 68.23 | 52.76 | 111.87 | 68.92 | 90.54 | 60.29 | 97.88 | 111.28 | 149.35 | 169.57 | 184.26 | 152.21 | 154.57 | 165.67 | 133.75 | 85.02 | 117.44 | 152.26 | 164.37 | 96.39 | 138.09 | 163.28 | 183.18 | 163.73 | 212.57 | 218.09 | 202.08 | 210.54 | 252.44 | 284.25 | 323.37 | 321.05 | 355.89 | 391.64 | 507.02 | 451.12 | 428 | 460.92 | 573.31 | 529.4 |
| Expenses | 143.05 | 89.66 | 79.67 | 66.26 | 118.9 | 85.06 | 97.23 | 75.56 | 108.8 | 104.85 | 139.24 | 157.55 | 170.35 | 140.12 | 142.27 | 154.15 | 124.44 | 83.06 | 113.82 | 147.01 | 158.67 | 93.93 | 132.89 | 157.25 | 176.44 | 155.93 | 198.69 | 203.06 | 190.83 | 193.76 | 231.11 | 260.18 | 296.26 | 294.29 | 324.58 | 358.01 | 475.33 | 435.96 | 421.8 | 445.81 | 543.45 | 494.66 |
| EBITDA | -10.81 | -11.97 | -11.44 | -13.5 | -7.03 | -16.14 | -6.69 | -15.27 | -10.92 | 6.43 | 10.11 | 12.02 | 13.91 | 12.09 | 12.3 | 11.52 | 9.31 | 1.96 | 3.62 | 5.25 | 5.7 | 2.46 | 5.2 | 6.03 | 6.74 | 7.8 | 13.88 | 15.03 | 11.25 | 16.78 | 21.33 | 24.07 | 27.11 | 26.76 | 31.31 | 33.63 | 31.69 | 15.16 | 6.2 | 15.11 | 29.86 | 34.74 |
| Depreciation | 2.47 | 2.1 | 2.15 | 2.16 | 2.18 | 2.12 | 2.09 | 2.05 | 1.91 | 2.12 | 2.11 | 2.16 | 2.25 | 2.82 | 2.85 | 2.87 | 2.5 | 2.22 | 2.25 | 2.27 | 2.33 | 2.36 | 2.39 | 2.36 | 2.43 | 2.3 | 2.33 | 2.35 | 2.28 | 2.17 | 2.22 | 2.41 | 2.57 | 2.75 | 2.78 | 3.22 | 3.52 | 3.66 | 3.93 | 4.01 | 3.82 | 4.43 |
| EBIT | -13.28 | -14.07 | -13.59 | -15.66 | -9.21 | -18.26 | -8.78 | -17.32 | -12.83 | 4.31 | 8 | 9.86 | 11.66 | 9.27 | 9.45 | 8.65 | 6.81 | -0.26 | 1.37 | 2.98 | 3.37 | 0.1 | 2.81 | 3.67 | 4.31 | 5.5 | 11.55 | 12.68 | 8.97 | 14.61 | 19.11 | 21.66 | 24.54 | 24.01 | 28.53 | 30.41 | 28.17 | 11.5 | 2.27 | 11.1 | 26.04 | 30.31 |
| Interest | 18.06 | 17.98 | 18.25 | 18.65 | 18.91 | 18.99 | 1.11 | -3.02 | 1.87 | 1.89 | 1.33 | 1.62 | 3.14 | 3.09 | 2.63 | 2.06 | 2.74 | 2.16 | 1.69 | 1.77 | 1.42 | 1.94 | 1.81 | 1.63 | 1.03 | 1.11 | 2.03 | 2.27 | 1.77 | 1.8 | 1.49 | 1.19 | 1.42 | 1.26 | 1.7 | 3.58 | 4.62 | 4.02 | 4.11 | 5.58 | 7.51 | 6.86 |
| Profit Before Tax | -31.34 | -32.05 | -31.84 | -34.31 | -28.12 | -37.25 | -9.89 | -14.3 | -14.7 | 2.42 | 6.67 | 8.24 | 8.52 | 6.18 | 6.82 | 6.59 | 4.07 | -2.42 | -0.32 | 1.21 | 1.95 | -1.84 | 1 | 2.04 | 3.28 | 4.39 | 9.52 | 10.41 | 7.2 | 12.81 | 17.62 | 20.47 | 23.12 | 22.75 | 26.83 | 26.83 | 23.55 | 7.48 | -1.84 | 5.52 | 18.53 | 23.45 |
| Net Profit | -30 | -31.29 | -31.3 | -33.71 | -27.58 | -35.86 | -9.25 | -13.63 | 58.34 | 3.28 | 7.39 | 9.15 | 9.34 | 6.62 | 7.27 | 7.45 | 5.01 | -1.61 | 0.23 | 1.9 | 2.58 | -0.99 | 1.59 | 2.74 | 4.87 | 7.03 | 12.62 | 14.32 | 13.8 | 14.53 | 19.49 | 22.03 | 29.49 | 25.3 | 20.33 | 22.6 | 18.74 | 18.5 | 13.25 | 7.48 | 20.52 | 19.7 |
| EPS | -2.4 | -2.5 | -2.5 | -2.69 | -2.2 | -2.86 | -0.74 | -1.09 | 4.66 | 0.21 | 0.44 | 0.53 | 0.54 | 0.39 | 0.42 | 0.43 | 0.29 | -0.09 | 0.01 | 0.11 | 0.14 | -0.05 | 0.08 | 0.14 | 0.25 | 0.36 | 0.65 | 0.72 | 0.67 | 0.72 | 0.86 | 0.81 | 1 | 0.83 | 0.67 | 0.74 | 0.62 | 0.61 | 0.43 | 0.25 | 0.67 | 0.64 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 14.15 | 137.98 | 52 | 20.1 | -17.56 | 13.8 | 14.33 | 14.64 | 11.1 | -100.93 | 104.09 | -38.02 |
| Investing Cash Flow | -2.33 | -1.03 | 1.85 | 1.3 | -7.96 | -5.8 | -3.26 | -1.07 | -16.34 | -95.75 | -1.22 | -50.71 |
| Financing Cash Flow | -6.91 | -126.57 | -53.06 | -17.62 | 24.8 | -8.4 | -5.33 | -19.45 | 21.84 | 183.27 | -84.06 | 70.12 |
| Net Cash Flow | 4.91 | 10.38 | 0.79 | 3.78 | -0.72 | -0.4 | 5.74 | -5.88 | 16.6 | -13.41 | 18.81 | -18.61 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | -213.17 | -335.35 | -11.25 | 86.31 | 141.42 | 182.14 | 192.95 | 201.74 | 295.08 | 626.16 | 717.19 | 778.07 |
| Total Liabilities | 568.18 | 643.01 | 332.23 | 303.77 | 327.55 | 330.12 | 277.95 | 279.25 | 208.83 | 200.49 | 190.59 | 350.58 |
| Total Assets | 355.01 | 307.66 | 320.98 | 390.08 | 468.96 | 512.26 | 470.9 | 480.99 | 503.91 | 826.65 | 907.78 | 1,128.65 |