Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | Q3 FY11 | Q4 FY11 | Q1 FY12 | Q2 FY12 | Q3 FY12 | Q4 FY12 | Q1 FY13 | Q2 FY13 | Q3 FY13 | Q4 FY13 | Q3 FY14 | Q4 FY14 | Q1 FY15 | Q2 FY15 | Q3 FY15 | 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 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 12.57 | 38.76 | 15.3 | 22.58 | 20.99 | 100.19 | 21.53 | 37.9 | 26.04 | 36.06 | 18.1 | 40.03 | 13.75 | 23.93 | 9.91 | 11.3 | 4.82 | 3.42 | 6.42 | 33.6 | 6.43 | 7.38 | 7.6 | 18.71 | 9.27 | 4.42 | 9.25 | 9.78 | 15.62 | 4.26 | 12.51 | 12.59 | 5.77 | 9.28 | 21.2 | 29.4 | 7.33 | 9.46 | 15.22 | 39.81 | 13.03 | 16.12 | 32.15 | 67.26 | 10.53 | 22.7 | 16.21 | 60.86 | 67.56 | 18.5 | 19.73 | 21.91 | 28.41 |
| Expenses | 10.76 | 37.47 | 11.28 | 18.26 | 13.47 | 80.61 | 17.12 | 35.17 | 18.71 | 30.48 | 16.22 | 36.73 | 11.16 | 20.18 | 8.87 | 14.86 | 3.32 | 2.02 | 4.69 | 34.99 | 4.62 | 5.95 | 3.19 | 9.7 | 4.93 | 3.86 | 9.19 | 14.56 | 13.18 | 2.13 | 12.87 | 7.03 | 4.13 | 7.12 | 18.61 | 26.85 | 6.1 | 6.89 | 14.23 | 35.96 | 10.09 | 13.16 | 26.64 | 59.05 | 2.85 | 16.68 | 8.57 | 43.82 | 65.06 | 17.75 | 20.12 | 21.23 | 26.32 |
| EBITDA | 1.81 | 1.29 | 4.02 | 4.32 | 7.52 | 19.58 | 4.41 | 2.73 | 7.33 | 5.58 | 1.88 | 3.3 | 2.59 | 3.75 | 1.04 | -3.56 | 1.5 | 1.4 | 1.73 | -1.39 | 1.81 | 1.43 | 4.41 | 9.01 | 4.34 | 0.56 | 0.06 | -4.78 | 2.44 | 2.13 | -0.36 | 5.56 | 1.64 | 2.16 | 2.59 | 2.55 | 1.23 | 2.57 | 0.99 | 3.85 | 2.94 | 2.96 | 5.51 | 8.21 | 7.68 | 6.02 | 7.64 | 17.04 | 2.5 | 0.75 | -0.39 | 0.68 | 2.09 |
| Depreciation | 0.14 | 0.15 | 0.12 | 0.16 | 0.19 | 0.36 | 0.17 | 0.19 | 0.19 | 0.23 | 0.25 | 0.27 | 0.32 | 0.02 | 0.16 | -0.09 | 0.21 | 0.18 | 0.22 | 0.26 | 0.18 | 0.18 | 0.18 | 0.14 | 0.14 | 0.18 | 0.1 | 0.2 | 0.06 | 0.07 | 0.01 | 0.58 | 0.18 | 0.16 | 0.35 | 0.15 | 0.03 | 0.03 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.02 | 1.24 | 1.39 | 1.56 | 1.82 | 0.01 | 0.01 | 0.01 | 0 | 0.01 |
| EBIT | 1.67 | 1.14 | 3.9 | 4.16 | 7.33 | 19.22 | 4.24 | 2.54 | 7.14 | 5.35 | 1.63 | 3.03 | 2.27 | 3.73 | 0.88 | -3.47 | 1.29 | 1.22 | 1.51 | -1.65 | 1.63 | 1.25 | 4.23 | 8.87 | 4.2 | 0.38 | -0.04 | -4.98 | 2.38 | 2.06 | -0.37 | 4.98 | 1.46 | 2 | 2.24 | 2.4 | 1.2 | 2.54 | 0.95 | 3.8 | 2.9 | 2.92 | 5.47 | 8.19 | 6.44 | 4.63 | 6.08 | 15.22 | 2.49 | 0.74 | -0.4 | 0.68 | 2.08 |
| Interest | 0.86 | 1.53 | 1.83 | 2.06 | 2.71 | 6.09 | 2.08 | 1.45 | 1.84 | 0.77 | 1.25 | 0.76 | 0.95 | 0.99 | 0 | 1.15 | 0.83 | 1.02 | 2.57 | -0.57 | 0.83 | 1.12 | 2.01 | 1.11 | 1.09 | 0.71 | 0.84 | 0.54 | 1.02 | -0.17 | 0.1 | 0.51 | 0.21 | 0.19 | 0.38 | 0.1 | 0.1 | 0.08 | 0.17 | 1.36 | 1.56 | 3.77 | 3 | 4.25 | 4.8 | 2.38 | 4.39 | 7.33 | 0.47 | 0.8 | 0.09 | 0.22 | 1.77 |
| Profit Before Tax | 0.81 | -0.39 | 2.07 | 2.1 | 4.62 | 13.13 | 2.16 | 1.09 | 5.3 | 4.58 | 0.38 | 2.27 | 1.32 | 2.74 | 0.88 | -4.62 | 0.46 | 0.2 | -1.06 | -1.08 | 0.8 | 0.13 | 2.22 | 7.76 | 3.11 | -0.33 | -0.88 | -5.52 | 1.36 | 2.23 | -0.47 | 4.47 | 1.25 | 1.81 | 1.86 | 2.3 | 1.1 | 2.46 | 0.78 | 2.44 | 1.34 | -0.85 | 2.47 | 3.94 | 1.64 | 2.25 | 1.69 | 7.89 | 2.02 | -0.06 | -0.49 | 0.46 | 0.31 |
| Net Profit | 1.21 | -0.47 | 1.76 | 1.62 | 3.3 | 10.41 | 1.67 | 0.85 | 3.54 | 3.74 | -0.17 | 2.18 | 0.78 | 2.5 | 0.56 | 0.76 | 0.22 | -0.08 | -1.52 | 0.11 | 0.15 | -0.05 | 1.13 | 5.86 | 2.57 | -0.26 | 1.46 | -4.55 | 1.01 | 2.24 | 0.72 | 1.98 | 0.92 | 1.26 | 2.99 | -0.24 | 1.16 | 1.67 | 2.13 | 0.13 | 1.49 | 3.58 | 4.03 | 7.77 | 3.18 | 3.11 | 2.33 | 12 | 2.72 | 3.05 | 2.36 | 4.33 | 4.43 |
| EPS | 1.2 | 0 | 1.63 | 1.5 | 3.06 | 9.54 | 1.55 | 0.78 | 3.28 | 2.16 | -0.1 | 1.06 | 0.37 | 1.31 | 0.32 | 0.29 | 0.12 | -0.06 | -0.88 | 0.06 | -0.01 | -0.11 | 0.63 | 3.39 | 1.49 | -0.15 | 0.84 | -2.63 | 0.58 | 1.29 | 0.42 | 1.14 | 0.53 | 0.73 | 1.73 | -0.14 | 0.6 | 0.73 | 0.73 | 0.08 | 0.86 | 2.07 | 2.34 | 4.49 | 1.84 | 1.53 | 1.39 | 6.71 | 0.13 | 0.16 | 0.13 | 0.23 | 0.21 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 2.35 | -11.8 | 79.35 | -11.38 | -195.39 | 20.66 | -46.72 | -154.9 | -29.19 | -87.99 |
| Investing Cash Flow | -10.56 | -5.83 | -30.04 | 24.97 | -8.68 | -3.28 | -1.81 | -5.35 | 3.89 | 14 |
| Financing Cash Flow | 3.49 | 17.61 | -50.94 | -12.92 | 205.96 | -19.49 | 49.54 | 160.22 | 24.69 | 73.72 |
| Net Cash Flow | -4.72 | -0.01 | -1.63 | 0.67 | 1.89 | -2.11 | 1.01 | -0.03 | -0.61 | -0.27 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 142.31 | 140.4 | 139.16 | 142.96 | 146.42 | 151.39 | 156.3 | 161.68 | 180.45 | 266.44 |
| Total Liabilities | 468.75 | 538.53 | 292.43 | 284.54 | 488.77 | 506.4 | 566.45 | 733.22 | 818.74 | 102.23 |
| Total Assets | 611.06 | 678.94 | 431.59 | 427.5 | 635.19 | 657.79 | 722.75 | 894.9 | 999.19 | 368.67 |