Sign in to fuzzto save your conversations, follow your research and come back anytime.
Photon Capital Advisors
SectorCommercial Services
| 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0 | 0 | 0.18 | 0 | 0.14 | 0 | 1.27 | 1.77 | 0.37 | 0.58 | 0.15 | 0 | 0.01 | 0.02 | 0 | 0.08 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.35 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.07 | 0.06 | 0.07 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.04 | 0.05 |
| Expenses | -0.09 | 0.11 | 0.09 | 0.15 | 0.28 | 0.11 | 0.1 | 0.13 | 0.09 | 0.1 | 0.12 | 1.29 | 0.44 | 0.26 | 0.3 | 0.17 | 0.11 | 0.06 | 0.29 | 0.08 | 0.1 | 0.09 | 0.11 | 0.1 | 0.1 | 0.13 | 0.17 | 0.11 | 0.15 | 0.14 | 0.14 | 0.11 | 0.23 | 0.07 | 0.19 | 0.12 | 0.43 | 0.17 | 0.15 | 0.13 | 0.16 |
| EBITDA | 0.09 | -0.11 | 0.09 | -0.15 | -0.14 | -0.11 | 1.17 | 1.64 | 0.28 | 0.48 | 0.03 | -1.29 | -0.43 | -0.24 | -0.3 | -0.09 | -0.11 | -0.03 | -0.29 | -0.08 | -0.1 | -0.09 | -0.11 | -0.09 | -0.1 | 0.22 | -0.12 | -0.06 | -0.1 | -0.08 | -0.09 | -0.04 | -0.17 | 0 | -0.13 | -0.05 | -0.37 | -0.11 | -0.09 | -0.09 | -0.11 |
| Depreciation | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| EBIT | 0.08 | -0.12 | 0.08 | -0.16 | -0.15 | -0.12 | 1.16 | 1.63 | 0.27 | 0.47 | 0.02 | -1.3 | -0.43 | -0.24 | -0.3 | -0.09 | -0.11 | -0.03 | -0.29 | -0.08 | -0.1 | -0.09 | -0.11 | -0.09 | -0.1 | 0.22 | -0.12 | -0.06 | -0.1 | -0.08 | -0.09 | -0.04 | -0.17 | -0.03 | -0.14 | -0.06 | -0.38 | -0.12 | -0.1 | -0.1 | -0.12 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0.08 | -0.12 | 0.08 | -0.16 | -0.15 | -0.12 | 1.16 | 1.63 | 0.27 | 0.47 | 0.02 | -1.3 | -0.43 | -0.24 | -0.3 | -0.09 | -0.11 | -0.03 | -0.29 | -0.08 | -0.1 | -0.09 | -0.11 | -0.09 | -0.1 | 0.22 | -0.12 | -0.06 | -0.1 | -0.08 | -0.09 | -0.04 | -0.17 | -0.04 | -0.14 | -0.06 | -0.38 | -0.12 | -0.1 | -0.1 | -0.12 |
| Net Profit | 0.01 | -0.12 | 0.12 | -0.15 | -0.18 | 0.07 | 1.55 | 1.65 | -0.27 | -0.09 | -0.72 | -1.29 | 0.24 | -0.24 | -0.3 | -0.1 | -0.11 | 0.02 | -0.29 | -0.08 | 0.15 | 0.07 | 0.09 | -0.03 | 0.38 | 1.45 | -0.12 | -0.01 | -0.1 | -0.14 | 0.07 | 0 | 0 | -2.04 | -0.14 | 0.19 | -0.37 | -0.37 | -0.03 | 0.22 | 0.22 |
| EPS | 0.1 | -0.81 | 0.8 | -0.96 | -1.22 | 6.92 | 2.47 | 11.06 | -7.74 | -4.4 | -4.41 | -8.68 | 1.56 | -1.6 | -1.95 | -0.98 | -0.74 | 0.15 | -1.89 | -0.52 | 1.02 | 0.45 | 0.64 | -0.23 | 2.54 | 9.62 | -0.78 | -0.09 | -0.69 | -0.9 | 0.44 | -0.02 | -0.02 | -13.48 | -0.93 | 1.26 | -2.43 | -2.43 | -0.18 | 1.43 | 1.46 |
| Metric (₹ crore) | FY15 | FY16 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -0.54 | -0.22 | -1 | -0.44 | -0.41 | -0.45 | -0.56 | -0.57 | -0.47 |
| Investing Cash Flow | -0.07 | 0.22 | -4.97 | 0.41 | 0.43 | 4.86 | -3.74 | 0.52 | 0.72 |
| Financing Cash Flow | 0 | 0 | 6 | 0 | 0 | 0 | 0 | -0.03 | -0.03 |
| Net Cash Flow | -0.61 | 0 | 0.03 | -0.03 | 0.02 | 4.41 | -4.3 | -0.08 | 0.22 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 11.76 | 11.75 | 14.72 | 11.18 | 10.65 | 10.55 | 10.61 | 10.23 | 8.24 | 7.53 |
| Total Liabilities | 0.13 | 0.14 | 0.73 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.09 | 0.07 |
| Total Assets | 11.9 | 11.89 | 15.44 | 11.21 | 10.69 | 10.58 | 10.65 | 10.27 | 8.33 | 7.6 |