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 | 89.55 | 93.64 | 97.23 | 83.78 | 113.19 | 76.04 | 81.8 | 93.51 | 122.39 | 86.13 | 64.11 | 107.95 | 116.86 | 136.81 | 160.93 | 141.92 | 167 | 111.13 | 124.11 | 116.58 | 96.62 | 105.27 | 114.8 | 151.42 | 209 | 182.51 | 248.14 | 240.1 | 207.56 | 174.69 | 249.87 | 207.9 | 242.37 | 129.33 | 171.45 | 116.17 | 186.21 | 153.69 | 209.46 | 179.62 | 200.92 | 190.31 | 245.66 | 238 | 219.08 | 224.8 |
| Expenses | 93.18 | 89.18 | 89.98 | 77.28 | 105.3 | 70.95 | 76.8 | 87.68 | 115.25 | 81.16 | 60.1 | 103.45 | 113.18 | 125.99 | 149.22 | 131.78 | 159.69 | 105.58 | 117.76 | 108.24 | 93.09 | 94.91 | 97.92 | 135.46 | 189.75 | 152.66 | 213.98 | 207.74 | 197.43 | 149.49 | 226.63 | 192.44 | 234.09 | 123.28 | 165.72 | 148.59 | 186.01 | 147.91 | 198.91 | 169.51 | 183.56 | 163.61 | 218.82 | 214.09 | 209.07 | 196.9 |
| EBITDA | -3.63 | 4.46 | 7.25 | 6.5 | 7.89 | 5.09 | 5 | 5.83 | 7.14 | 4.97 | 4.01 | 4.5 | 3.68 | 10.82 | 11.71 | 10.14 | 7.31 | 5.55 | 6.35 | 8.34 | 3.53 | 10.36 | 16.88 | 15.96 | 19.25 | 29.85 | 34.16 | 32.36 | 10.13 | 25.2 | 23.24 | 15.46 | 8.28 | 6.05 | 5.73 | -32.42 | 0.2 | 5.78 | 10.55 | 10.11 | 17.36 | 26.7 | 26.84 | 23.91 | 10.01 | 27.9 |
| Depreciation | 1.1 | 0.86 | 0.94 | 0.92 | 0.88 | 0.81 | 0.84 | 0.9 | 0.83 | 0.83 | 0.79 | 0.84 | 0.78 | 0.77 | 0.83 | 0.71 | 0.81 | 0.87 | 0.95 | 0.95 | 1.15 | 1.06 | 1.09 | 1.18 | 1.51 | 1.92 | 2.07 | 2.15 | 4.69 | 2.65 | 2.55 | 2.42 | 2.27 | 2.49 | 2.47 | 2.26 | 1.74 | 2.02 | 2.05 | 2.08 | 2.05 | 1.95 | 2 | 2.02 | 1.89 | 1.79 |
| EBIT | -4.73 | 3.6 | 6.31 | 5.58 | 7.01 | 4.28 | 4.16 | 4.93 | 6.31 | 4.14 | 3.22 | 3.66 | 2.9 | 10.05 | 10.88 | 9.43 | 6.5 | 4.68 | 5.4 | 7.39 | 2.38 | 9.3 | 15.79 | 14.78 | 17.74 | 27.93 | 32.09 | 30.21 | 5.44 | 22.55 | 20.69 | 13.04 | 6.01 | 3.56 | 3.26 | -34.68 | -1.54 | 3.76 | 8.5 | 8.03 | 15.31 | 24.75 | 24.84 | 21.89 | 8.12 | 26.11 |
| Interest | 1.83 | 2.09 | 2.77 | 2.94 | 2.85 | 2.25 | 1.69 | 2.38 | 2.43 | 2 | 1.83 | 2.39 | 1.52 | 2.27 | 2.24 | 1.97 | 0.93 | 1.33 | 0.96 | 0.27 | 0.06 | 0.52 | 0.52 | 0.17 | 0.32 | 1.23 | 1.21 | 1.81 | 1.11 | 2.32 | 2.23 | 1.62 | 1.92 | 3.21 | 2.86 | 2.9 | 3.85 | 2.64 | 3.48 | 3.16 | 3.93 | 3.52 | 2.21 | 3.02 | 1.92 | 4.05 |
| Profit Before Tax | -6.56 | 1.51 | 3.54 | 2.64 | 4.16 | 2.03 | 2.47 | 2.55 | 3.88 | 2.14 | 1.39 | 1.27 | 1.38 | 7.78 | 8.64 | 7.46 | 5.57 | 3.35 | 4.44 | 7.12 | 2.32 | 8.78 | 15.27 | 14.61 | 17.42 | 26.7 | 30.88 | 28.4 | 4.33 | 20.23 | 18.46 | 11.42 | 4.09 | 0.35 | 0.4 | -37.58 | -5.39 | 1.12 | 5.02 | 4.87 | 11.38 | 21.23 | 22.63 | 18.87 | 6.2 | 22.06 |
| Net Profit | -2.71 | 1.51 | 3.54 | 2.63 | 0.39 | 1.68 | 1.79 | 2.46 | 2.44 | 1.63 | 1.02 | 1.44 | 1.3 | 5.27 | 5.42 | 4.91 | 3.79 | 5.57 | 2.78 | 6.82 | 2.5 | 6.57 | 11.3 | 11.47 | 12.77 | 19.91 | 22.72 | 21.48 | 5.93 | 15.47 | 13.79 | 8.12 | 3.56 | 0.33 | 0.67 | -29.74 | -2.33 | 1.68 | 3.08 | 3.66 | 5.25 | 16.03 | 17.28 | 14.03 | 5.37 | 17.06 |
| EPS | -1.53 | 0.85 | 2 | 1.49 | 0.22 | 0.92 | 1.01 | 1.39 | 1.39 | 0.89 | 0.54 | 0.77 | 0.89 | 2.96 | 3.03 | 2.69 | 2.15 | 3.07 | 1.48 | 3.74 | 1.41 | 3.55 | 6.29 | 6.49 | 7.22 | 11.25 | 12.84 | 12.14 | 3.35 | 8.74 | 7.79 | 4.59 | 2.01 | 0.19 | 0.38 | -16.81 | -1.31 | 3.84 | 0.87 | 1.03 | 1.48 | 4.53 | 4.88 | 3.96 | 1.52 | 4.82 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 6.81 | 17.94 | 12.21 | 13.21 | 20.69 | 26.05 | 44.46 | -8.58 | -36.26 | -5.14 | 39.91 | 20.12 |
| Investing Cash Flow | -3.25 | -2.48 | -3.05 | -2.5 | -11.55 | -20.61 | -21.27 | -31.66 | -8.14 | -11.5 | -4.13 | -21.5 |
| Financing Cash Flow | -5.28 | -14.02 | -9.99 | -9.91 | -9.17 | -5.1 | -23.35 | 40.21 | 44.75 | 16.42 | -35.9 | 1.36 |
| Net Cash Flow | -1.72 | 1.44 | -0.83 | 0.8 | -0.03 | 0.34 | -0.16 | -0.03 | 0.35 | -0.22 | -0.12 | -0.02 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 115.64 | 122.01 | 130.24 | 134.15 | 151.27 | 166.09 | 204.28 | 269.64 | 309 | 352.82 | 371.22 | 422.47 |
| Total Liabilities | 162.88 | 169 | 170.83 | 145.02 | 140.9 | 132.89 | 106.67 | 173.33 | 225.37 | 273.21 | 262.98 | 296.75 |
| Total Assets | 278.53 | 291 | 301.07 | 279.17 | 292.17 | 298.98 | 310.95 | 442.97 | 534.37 | 626.03 | 634.2 | 719.22 |