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 | 48.76 | 44.85 | 43.49 | 44.22 | 78.18 | 51.58 | 36.83 | 43.86 | 53.4 | 52.56 | 55.89 | 63.74 | 74.46 | 79.44 | 89.99 | 120.78 | 119.31 | 113.92 | 83.89 | 78.95 | 106.24 | 42.89 | 93.59 | 84.5 | 102.76 | 103.82 | 139.53 | 112.67 | 137.82 | 128.91 | 80.4 | 73.92 | 198.42 | 169.76 | 172.03 | 134.42 | 137.32 | 147.64 | 99.94 | 110.53 | 138.18 | 132.84 | 125.6 | 90.62 | 19.54 | 0 |
| Expenses | 45.8 | 42.48 | 41.34 | 42.55 | 75.68 | 49.81 | 35.1 | 42.38 | 51.41 | 50.68 | 54.36 | 60.89 | 73.22 | 77.62 | 87.61 | 118.97 | 116.89 | 111.37 | 80.73 | 76.38 | 102.74 | 40.54 | 90.55 | 80.89 | 99.9 | 101.17 | 136.05 | 109.43 | 133.94 | 125.54 | 77.33 | 70.62 | 193.9 | 165.52 | 167.63 | 130.27 | 135.28 | 144.08 | 96.44 | 107.06 | 135.35 | 129.69 | 121.97 | 88.3 | 31.12 | 13.33 |
| EBITDA | 2.96 | 2.37 | 2.15 | 1.67 | 2.5 | 1.77 | 1.73 | 1.48 | 1.99 | 1.88 | 1.53 | 2.85 | 1.24 | 1.82 | 2.38 | 1.81 | 2.42 | 2.55 | 3.16 | 2.57 | 3.5 | 2.35 | 3.04 | 3.61 | 2.86 | 2.65 | 3.48 | 3.24 | 3.88 | 3.37 | 3.07 | 3.3 | 4.52 | 4.24 | 4.4 | 4.15 | 2.04 | 3.56 | 3.5 | 3.47 | 2.83 | 3.15 | 3.63 | 2.32 | -11.58 | -13.33 |
| Depreciation | 1.5 | 1.13 | 1.13 | 1.13 | 1.35 | 1 | 1.02 | 0.94 | 1.1 | 0.87 | 0.88 | 1.46 | 0.73 | 0.99 | 0.98 | 0.99 | 1.56 | 1.35 | 1.38 | 1.6 | 1.39 | 1.44 | 1.11 | 1.53 | 1.61 | 1.37 | 1.32 | 1.34 | 1.81 | 1.49 | 1.49 | 1.49 | 2.08 | 1.59 | 1.72 | 1.6 | 0.59 | 1.12 | 1.33 | 1.1 | 1.2 | 1.09 | 1.32 | 1.2 | 1.37 | 1.02 |
| EBIT | 1.46 | 1.24 | 1.02 | 0.54 | 1.15 | 0.77 | 0.71 | 0.54 | 0.89 | 1.01 | 0.65 | 1.39 | 0.51 | 0.83 | 1.4 | 0.82 | 0.86 | 1.2 | 1.78 | 0.97 | 2.11 | 0.91 | 1.93 | 2.08 | 1.25 | 1.28 | 2.16 | 1.9 | 2.07 | 1.88 | 1.58 | 1.81 | 2.44 | 2.65 | 2.68 | 2.55 | 1.45 | 2.44 | 2.17 | 2.37 | 1.63 | 2.06 | 2.31 | 1.12 | -12.95 | -14.35 |
| Interest | 0.9 | 0.83 | 0.72 | 0.46 | 0.48 | 0.42 | 0.64 | 0.46 | 0.32 | 0.35 | 0.53 | 0.7 | 0.25 | 0.27 | 0.37 | 0.38 | 0.53 | 0.69 | 0.59 | 0.74 | 1.49 | 0.78 | 0.84 | 0.93 | 0.94 | 0.86 | 1.11 | 1.18 | 1.17 | 1.07 | 1.18 | 1.35 | 1.78 | 1.83 | 1.8 | 2.17 | 0.33 | 1.47 | 1.57 | 1.49 | 1.97 | 1.43 | 1.87 | 0.76 | 2.04 | 1.26 |
| Profit Before Tax | 0.56 | 0.41 | 0.3 | 0.08 | 0.67 | 0.35 | 0.07 | 0.08 | 0.57 | 0.66 | 0.12 | 0.69 | 0.26 | 0.56 | 1.03 | 0.44 | 0.33 | 0.51 | 1.19 | 0.23 | 0.62 | 0.13 | 1.09 | 1.15 | 0.31 | 0.42 | 1.05 | 0.72 | 0.9 | 0.81 | 0.4 | 0.46 | 0.66 | 0.82 | 0.88 | 0.38 | 1.12 | 0.97 | 0.6 | 0.88 | -0.34 | 0.63 | 0.44 | 0.36 | -14.99 | -15.61 |
| Net Profit | 1.35 | 0.41 | 0.29 | 0.08 | 0.68 | 0.35 | 0.07 | 0.07 | 1.09 | 0.7 | 0.25 | 0.79 | 0.33 | 0.6 | 1.13 | 0.6 | 0.39 | 0.59 | 1.18 | 0.33 | 0.76 | 0.14 | 1.13 | 1.15 | 0.61 | 0.44 | 1.05 | 0.73 | 0.95 | 0.97 | 0.76 | 0.67 | 0.91 | 0.99 | 1 | 0.83 | 1.23 | 0.97 | 0.6 | 0.89 | 1.07 | 0.84 | 0.97 | 0.7 | -14.77 | -15.62 |
| EPS | 0.83 | 0.25 | 0.18 | 0.05 | 0.42 | 0.21 | 0.04 | 0.04 | 0.67 | 0.43 | 0.15 | 0.48 | 0.2 | 0.37 | 0.69 | 0.37 | 0.24 | 0.36 | 0.73 | 0.2 | 0.47 | 0.08 | 0.69 | 0.7 | 0.38 | 0.27 | 0.65 | 0.45 | 0.68 | 0.59 | 0.47 | 0.41 | 0.56 | 0.6 | 0.61 | 0.51 | 0.76 | 0.59 | 0.37 | 0.54 | 0.65 | 0.52 | 0.59 | 0.43 | -9.05 | -9.56 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 5.71 | 14.67 | -2.59 | 9.61 | -0.88 | 2.19 | 3.05 | -9.36 | 3.02 | 12.43 | -2.96 |
| Investing Cash Flow | 2.08 | 3.94 | 4.36 | -5.74 | -13.91 | -10.84 | -6.38 | -4.12 | -4.51 | -0.6 | -6.23 |
| Financing Cash Flow | -7.78 | -10.24 | -10.64 | -4.13 | 14.85 | 8.84 | 3.02 | 13.53 | 1.94 | -11.86 | 8.95 |
| Net Cash Flow | 0.01 | 8.37 | -8.87 | -0.26 | 0.06 | 0.19 | -0.31 | 0.05 | 0.45 | -0.03 | -0.24 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 73.94 | 75.44 | 76.41 | 77.81 | 79.84 | 82.37 | 84.93 | 87.77 | 90.36 | 93.92 | 96.49 |
| Total Liabilities | 60.89 | 52.47 | 35.52 | 31.77 | 46.88 | 60.71 | 67.41 | 86.78 | 94.32 | 84.77 | 98.62 |
| Total Assets | 134.84 | 127.9 | 111.92 | 109.58 | 126.72 | 143.08 | 152.34 | 174.55 | 184.68 | 178.69 | 195.1 |