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 | 2.83 | 0.93 | 36.69 | 115.08 | 174.21 | 168.76 | 184.43 | 245.89 | 267.51 | 285.35 | 376.26 | 475.41 | 425.02 | 358.85 | 364.59 | 257.83 | 154.69 | 142.49 | 153.31 | 442.01 | 142.73 | 141.07 | 148.99 | 141.03 | 125.53 | 132.07 | 155.26 | 151.35 | 201.34 | 180.42 | 181.93 | 204.43 | 175.06 | 136.07 | 128.21 | 181.05 | 227.34 | 146.07 | 180.4 | 224.37 | 198.41 | 238.67 | 342.61 | 272.33 | 271.93 | 138.27 |
| Expenses | 2.87 | 0.98 | 36.51 | 114.98 | 173.75 | 168.5 | 184.15 | 245.7 | 267.33 | 285.02 | 375.65 | 474.85 | 424.36 | 357.95 | 363.76 | 256.96 | 154.4 | 141.87 | 152.74 | 439.48 | 143.87 | 139.97 | 151.32 | 139.84 | 128.3 | 131.17 | 155.04 | 148.96 | 210.37 | 180.18 | 187.21 | 204.27 | 177.87 | 135.96 | 127.95 | 181.6 | 226.63 | 144.87 | 177.71 | 224.14 | 200.59 | 236.89 | 338.86 | 270.39 | 274.08 | 136.51 |
| EBITDA | -0.04 | -0.05 | 0.18 | 0.1 | 0.46 | 0.26 | 0.28 | 0.19 | 0.18 | 0.33 | 0.61 | 0.56 | 0.66 | 0.9 | 0.83 | 0.87 | 0.29 | 0.62 | 0.57 | 2.53 | -1.14 | 1.1 | -2.33 | 1.19 | -2.77 | 0.9 | 0.22 | 2.39 | -9.03 | 0.24 | -5.28 | 0.16 | -2.81 | 0.11 | 0.26 | -0.55 | 0.71 | 1.2 | 2.69 | 0.23 | -2.18 | 1.78 | 3.75 | 1.94 | -2.15 | 1.76 |
| Depreciation | 0.03 | 0 | 0 | 0 | 0.23 | 0.06 | 0.06 | 0.07 | 0.08 | 0.05 | 0.05 | 0.05 | 0.33 | 0.09 | 0.21 | 0.37 | 0.67 | 0.39 | 0.38 | 1.18 | 0.37 | 0.33 | 0.52 | 0.4 | 0.4 | 0.41 | 0.13 | 0.22 | 0.22 | 0.21 | 0.22 | 0.22 | 0.22 | 0.11 | 0.09 | 0.09 | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.13 |
| EBIT | -0.07 | -0.05 | 0.18 | 0.1 | 0.23 | 0.2 | 0.22 | 0.12 | 0.1 | 0.28 | 0.56 | 0.51 | 0.33 | 0.81 | 0.62 | 0.5 | -0.38 | 0.23 | 0.19 | 1.35 | -1.51 | 0.77 | -2.85 | 0.79 | -3.17 | 0.49 | 0.09 | 2.17 | -9.25 | 0.03 | -5.5 | -0.06 | -3.03 | 0 | 0.17 | -0.64 | 0.57 | 1.07 | 2.55 | 0.1 | -2.31 | 1.65 | 3.61 | 1.8 | -2.3 | 1.63 |
| Interest | 0 | 0 | 0.02 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 0.01 | 0.27 | 0.02 | 0.1 | 0.3 | 0.09 | 0.03 | 0.14 | 0.01 | 0.02 | 0.04 | 0.13 | 0.03 | 0.16 | 0.03 | 0.01 | 0 | 0.04 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0.07 | -0.05 | 0.16 | 0.1 | 0.23 | 0.19 | 0.22 | 0.12 | 0.08 | 0.27 | 0.29 | 0.49 | 0.23 | 0.51 | 0.53 | 0.47 | -0.52 | 0.22 | 0.17 | 1.31 | -1.64 | 0.74 | -3.01 | 0.76 | -3.18 | 0.49 | 0.05 | 2.17 | -9.22 | 0.03 | -5.5 | -0.06 | -3.03 | 0 | 0.17 | -0.64 | 0.57 | 1.07 | 2.55 | 0.1 | -2.31 | 1.65 | 3.61 | 1.8 | -2.3 | 1.63 |
| Net Profit | -0.07 | -0.05 | 0.15 | 0.1 | 0.11 | 0.2 | 0.22 | 0.29 | 0 | 0.78 | 0.3 | 0.51 | 0.12 | 0.43 | 0.34 | 0.31 | -0.01 | 0.18 | 0.15 | 1.05 | -1.1 | 0.52 | -2.03 | 1.65 | -4.35 | 0.35 | -0.06 | 1.44 | -0.47 | 0.09 | -5.17 | 5.2 | -1.26 | 0.17 | 0.32 | 0.25 | -0.09 | 0.99 | 2.55 | 0.39 | -2.91 | 1.64 | 3.67 | 1.82 | -3.16 | 2.53 |
| EPS | -0.02 | -0.02 | 0.05 | 0.03 | 0.03 | 0.06 | 0.07 | 0.09 | 0 | 0.23 | 0.1 | 0.15 | 0.09 | 0.13 | 0.1 | 0.15 | 0 | 0.05 | 0.04 | 0.31 | -0.33 | 0.15 | -0.61 | 0.49 | -1.3 | 0.1 | -0.02 | 0.43 | -0.14 | 0.03 | -1.55 | 1.56 | -0.38 | 0.05 | 0.09 | 0.08 | -0.03 | 0.3 | 0.76 | 0.12 | -0.87 | 0.49 | 1.1 | 0.54 | -0.94 | 0.76 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -0.07 | -21.52 | -0.71 | 11.26 | -9.65 | -0.59 | -4.14 | -1.08 | 0.99 | -1.37 | 0.32 | 3.46 |
| Investing Cash Flow | 0.32 | 21.44 | 1.32 | -1.62 | 1.4 | 0.55 | 3.85 | 1.34 | -0.35 | -0.39 | -0.22 | -0.43 |
| Financing Cash Flow | 0.02 | 0 | 0.2 | 0.04 | -0.33 | 0.01 | -1.22 | -0.36 | -0.38 | 1.87 | -0.38 | -0.56 |
| Net Cash Flow | 0.27 | -0.08 | 0.81 | 9.68 | -8.58 | -0.03 | -1.51 | -0.1 | 0.26 | 0.11 | -0.28 | 2.47 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 38.1 | 38.37 | 37.08 | 38.7 | 39.1 | 38.42 | 37.87 | 39.14 | 38.01 | 38.65 | 39.68 | 43.66 |
| Total Liabilities | 3.17 | 87.53 | 78.94 | 87.48 | 19.83 | 39.26 | 25.27 | 25.79 | 41.59 | 28.22 | 16.56 | 18.28 |
| Total Assets | 41.27 | 125.9 | 116.02 | 126.19 | 58.92 | 77.69 | 63.14 | 64.93 | 79.6 | 66.88 | 56.24 | 61.94 |