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 | 48.87 | 52.89 | 62.23 | 47.48 | 81.7 | 65.43 | 58.82 | 66.6 | 68.88 | 71.47 | 90.61 | 94.11 | 120.51 | 125.38 | 117.79 | 124.56 | 136.42 | 100.05 | 81.34 | 87.14 | 84.28 | 47.45 | 129.9 | 153.93 | 139.16 | 138.3 | 192.99 | 184.98 | 251.9 | 240.02 | 347.24 | 350.25 | 399.24 | 312.52 | 203.33 | 262.39 | 268.27 | 216.64 | 263.05 | 275.17 | 293.2 | 268.13 | 320.45 | 289.38 | 246.15 | 223.34 |
| Expenses | 48.71 | 50.76 | 58.26 | 43.31 | 75.04 | 60.43 | 53.39 | 60.78 | 65.3 | 66.19 | 83.77 | 89.5 | 115.35 | 119.64 | 115.37 | 120.25 | 132.45 | 95.94 | 82.04 | 84.98 | 81.32 | 47.93 | 124.46 | 148.19 | 131.53 | 131.02 | 183.78 | 175.85 | 236.26 | 233.7 | 339.58 | 340.67 | 371.6 | 296.38 | 191.17 | 245.16 | 254.81 | 205.22 | 262.47 | 270.2 | 281.14 | 266.57 | 315.54 | 283.15 | 241.88 | 217.24 |
| EBITDA | 0.16 | 2.13 | 3.97 | 4.17 | 6.66 | 5 | 5.43 | 5.82 | 3.58 | 5.28 | 6.84 | 4.61 | 5.16 | 5.74 | 2.42 | 4.31 | 3.97 | 4.11 | -0.7 | 2.16 | 2.96 | -0.48 | 5.44 | 5.74 | 7.63 | 7.28 | 9.21 | 9.13 | 15.64 | 6.32 | 7.66 | 9.58 | 27.64 | 16.14 | 12.16 | 17.23 | 13.46 | 11.42 | 0.58 | 4.97 | 12.06 | 1.56 | 4.91 | 6.23 | 4.27 | 6.1 |
| Depreciation | 1.09 | 0.51 | 0.83 | 0.74 | 0.76 | 0.55 | 0.67 | 0.89 | 0.8 | 0.85 | 0.9 | 1.02 | -0.44 | 0.68 | 0.7 | 0.7 | 0.68 | 0.7 | 0.71 | 0.72 | 0.61 | 0.81 | 0.83 | 1.25 | 0.58 | 0.98 | 1.08 | 1.13 | 1.08 | 1.06 | 1.18 | 1.23 | 1.25 | 1.42 | 1.33 | 1.45 | 1.45 | 1.73 | 1.4 | 1.37 | 1.37 | 1.47 | 1.4 | 1.48 | 1.46 | 1.63 |
| EBIT | -0.93 | 1.62 | 3.14 | 3.43 | 5.9 | 4.45 | 4.76 | 4.93 | 2.78 | 4.43 | 5.94 | 3.59 | 5.6 | 5.06 | 1.72 | 3.61 | 3.29 | 3.41 | -1.41 | 1.44 | 2.35 | -1.29 | 4.61 | 4.49 | 7.05 | 6.3 | 8.13 | 8 | 14.56 | 5.26 | 6.48 | 8.35 | 26.39 | 14.72 | 10.83 | 15.78 | 12.01 | 9.69 | -0.82 | 3.6 | 10.69 | 0.09 | 3.51 | 4.75 | 2.81 | 4.47 |
| Interest | 1.16 | 1.36 | 1.49 | 1.86 | 1.47 | 1.26 | 1.48 | 2.13 | 2.81 | 1.49 | 1.65 | 1.44 | 1.92 | 2.41 | 2.21 | 3.03 | 1.72 | 2.77 | 2.06 | 2.55 | 2.26 | 1.95 | 2.15 | 1.82 | 1.77 | 2.25 | 2.5 | 2.89 | 3.25 | 3.84 | 4.06 | 5.69 | 6.62 | 7.19 | 3.94 | 7.27 | 2.84 | 3.23 | 2.66 | 2.87 | 2.91 | 2.98 | 3.23 | 2.87 | 3.39 | 1.7 |
| Profit Before Tax | -2.09 | 0.26 | 1.65 | 1.57 | 4.43 | 3.19 | 3.28 | 2.8 | -0.03 | 2.94 | 4.29 | 2.15 | 3.68 | 2.65 | -0.49 | 0.58 | 1.57 | 0.64 | -3.47 | -1.11 | 0.09 | -3.24 | 2.46 | 2.67 | 5.28 | 4.05 | 5.63 | 5.11 | 11.31 | 1.42 | 2.42 | 2.66 | 19.77 | 7.53 | 6.89 | 8.51 | 9.17 | 6.46 | -3.48 | 0.73 | 7.78 | -2.89 | 0.28 | 1.88 | -0.58 | 2.77 |
| Net Profit | -1.22 | 0.48 | 1.61 | 1.63 | 2.3 | 2.6 | 2.61 | 2.63 | 1.63 | 3.25 | 3.46 | 2.14 | 3.87 | 3.73 | 1.16 | 1.03 | 2.45 | 1.53 | -1.36 | 0.4 | 0.61 | -1.92 | 3.45 | 3.01 | 7.83 | 7.1 | 7.09 | 5.6 | 7.4 | 4.23 | 5.13 | 7.8 | 11.66 | 7.46 | 6.57 | 8.92 | 7.64 | 6.2 | 4.31 | 5.55 | 6.68 | 4.96 | 1.01 | 1.78 | 3.79 | 5.45 |
| EPS | -8.14 | 3.22 | 10.79 | 10.94 | 1.54 | 1.74 | 1.75 | 1.76 | 1.09 | 1.95 | 2.06 | 1.26 | 2.33 | 2.4 | 0.69 | 0.62 | 1.46 | 0.88 | -0.69 | 0.33 | 0.41 | -1.14 | 2.1 | 1.61 | 4.65 | 4.18 | 4.15 | 3.58 | 4.42 | 0.5 | 0.66 | 0.88 | 0.5 | 0.15 | 0.09 | 0.18 | 0.12 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.01 | 0.01 | 0.03 | 0.03 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 3.28 | 4.99 | -6.98 | 4.86 | -17.37 | 29.8 | 24.72 | -34.98 | -96.16 | 18.09 | 51.02 | -108.76 |
| Investing Cash Flow | -6.84 | -1.5 | -1.34 | -8.97 | -2.7 | -6.83 | -10.17 | -9.23 | -53.2 | -0.78 | 2.6 | -9.22 |
| Financing Cash Flow | 8.77 | -4.77 | 9.79 | 6.18 | 17.11 | -16.61 | -5.59 | 40.85 | 143.26 | -12.52 | -65.53 | 117.87 |
| Net Cash Flow | 5.21 | -1.28 | 1.47 | 2.07 | -2.96 | 6.36 | 8.96 | -3.36 | -6.1 | 4.79 | -11.91 | -0.11 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 20.7 | 26.72 | 52.38 | 78.74 | 87.01 | 87.83 | 99.94 | 126.66 | 263.52 | 347.09 | 373.17 | 482.77 |
| Total Liabilities | 75.49 | 80.47 | 82.7 | 74.1 | 113.46 | 149.7 | 147.61 | 231.74 | 431.4 | 387.28 | 384.81 | 407.65 |
| Total Assets | 96.19 | 107.19 | 135.08 | 152.84 | 200.47 | 237.53 | 247.56 | 358.4 | 694.91 | 734.36 | 757.97 | 890.41 |