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 | 83.28 | 77.4 | 64.92 | 22.68 | 25.01 | 24.98 | 15.37 | 18.06 | 17.72 | 16.88 | 16.99 | 14.22 | 15.34 | 12.7 | 14.71 | 17.02 | 20.95 | 17.02 | 13.92 | 14.65 | 14.69 | 10.64 | 9.21 | 7.53 | 8.08 | 9.63 | 7.32 | 6.24 | 4.33 | 4.79 | 4.72 | 8.37 | 12.25 | 11.08 | 10.94 | 19.3 | 18.23 | 18.75 | 17.2 | 12.68 | 8.68 | 7.77 | 6.07 | 5.35 | 5.95 | 5.88 |
| Expenses | 61.35 | 64.64 | 53.61 | 33.83 | 34.65 | 32.89 | 25.76 | 26.23 | 26.02 | 27.56 | 28.3 | 26.34 | 25.77 | 23.3 | 23.91 | 25.62 | 28.98 | 24.82 | 23.11 | 23.18 | 41.54 | 15.8 | 13.44 | 12 | 12.11 | 11.98 | 10.31 | 10.28 | 7.62 | 8.06 | 8.92 | 8.22 | 9.98 | 8.53 | 9.94 | 9.88 | 12.43 | 11.95 | 11.48 | 9.91 | 10.38 | 10.28 | 10.85 | 11.71 | 14.86 | 10.23 |
| EBITDA | 21.93 | 12.76 | 11.31 | -11.15 | -9.64 | -7.91 | -10.39 | -8.17 | -8.3 | -10.68 | -11.31 | -12.12 | -10.43 | -10.6 | -9.2 | -8.6 | -8.03 | -7.8 | -9.19 | -8.53 | -26.85 | -5.16 | -4.23 | -4.47 | -4.03 | -2.35 | -2.99 | -4.04 | -3.29 | -3.27 | -4.2 | 0.15 | 2.27 | 2.55 | 1 | 9.42 | 5.8 | 6.8 | 5.72 | 2.77 | -1.7 | -2.51 | -4.78 | -6.36 | -8.91 | -4.35 |
| Depreciation | 1.15 | 1.14 | 1.08 | 1.02 | 0.93 | 0.98 | 1.09 | 1.02 | 0.89 | 0.62 | 0.52 | 0.51 | 0.6 | 0.83 | 0.85 | 0.83 | 0.79 | 0.79 | 0.77 | 1.29 | 1.26 | 1.22 | 1.22 | 1.21 | 1.17 | 1.14 | 1.07 | 1.03 | 0.95 | 0.89 | 0.89 | 0.92 | 1.36 | 1.14 | 1.15 | 1.19 | 1.2 | 1.35 | 1.3 | 0.74 | 1.07 | 1.25 | 1.25 | 1.6 | 1.45 | 2.8 |
| EBIT | 20.78 | 11.62 | 10.23 | -12.17 | -10.57 | -8.89 | -11.48 | -9.19 | -9.19 | -11.3 | -11.83 | -12.63 | -11.03 | -11.43 | -10.05 | -9.43 | -8.82 | -8.59 | -9.96 | -9.82 | -28.11 | -6.38 | -5.45 | -5.68 | -5.2 | -3.49 | -4.06 | -5.07 | -4.24 | -4.16 | -5.09 | -0.77 | 0.91 | 1.41 | -0.15 | 8.23 | 4.6 | 5.45 | 4.42 | 2.03 | -2.77 | -3.76 | -6.03 | -7.96 | -10.36 | -7.15 |
| Interest | 0.09 | 0.07 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.04 | 0.04 | 0.03 | 0.02 | 0.19 | 0.11 | 0.11 | 0.06 | 0.17 | 0.11 | 0.01 | 0.02 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.48 | 0.36 | 0.35 |
| Profit Before Tax | 20.69 | 11.55 | 10.08 | -12.17 | -10.57 | -8.89 | -11.48 | -9.19 | -9.29 | -11.3 | -11.83 | -12.63 | -11.07 | -11.47 | -10.08 | -9.45 | -9.01 | -8.7 | -10.07 | -9.88 | -28.28 | -6.49 | -5.46 | -5.7 | -5.32 | -3.49 | -4.06 | -5.07 | -4.24 | -4.16 | -5.09 | -0.77 | 0.69 | 1.36 | -0.2 | 8.19 | 4.56 | 5.42 | 4.39 | 2.01 | -2.79 | -3.77 | -6.04 | -8.44 | -10.72 | -7.5 |
| Net Profit | 15.49 | 11.1 | 7.62 | -7.53 | -3.23 | -2.21 | -5.89 | -4.14 | -4.32 | -5.63 | -6.46 | -7.61 | -6.73 | -6.71 | -7.19 | -6.67 | -6.6 | -9.18 | -9.08 | -9.12 | -46.22 | -5.9 | -5.02 | -5.37 | -4.89 | -0.77 | -2.53 | -4.96 | -7.57 | -4.05 | -4.9 | -0.68 | 0.94 | 1.41 | 1.88 | 8.36 | 6.71 | 5.08 | 4.94 | 2.1 | -2.48 | -3.61 | -5.92 | -8.44 | -10.54 | -7.48 |
| EPS | 6.2 | 4.61 | 3.21 | -2.82 | -1.26 | -0.86 | -2.29 | -1.61 | -1.68 | -2.19 | -2.51 | -2.96 | -2.62 | -2.61 | -2.79 | -2.59 | -2.58 | -3.46 | -3.36 | -3.38 | -17.76 | -2.16 | -1.84 | -1.99 | -1.77 | -0.21 | -0.92 | -1.87 | -3.39 | -1.52 | -1.84 | -0.21 | 0.38 | 0.58 | 0.76 | 3.06 | 2.65 | 1.98 | 1.92 | 0.81 | -1.03 | -1.4 | -2.29 | -3.28 | -3.89 | -2.91 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 61.07 | 18.72 | -38.66 | -36.61 | -29.89 | -40.75 | -15.03 | 9.15 | -9.61 | 15.85 | 8.15 | -6.62 |
| Investing Cash Flow | -10.29 | 9.7 | -22.65 | 43.28 | 17 | 34.12 | 14.76 | -2 | 6.47 | -0.29 | -7.7 | -10.1 |
| Financing Cash Flow | -10.85 | -4.01 | -3.13 | -0.04 | -1.27 | -2.52 | -0.51 | -8.42 | 0.23 | 0 | -0.38 | -0.5 |
| Net Cash Flow | 39.93 | 24.41 | -64.44 | 6.63 | -14.16 | -9.15 | -0.78 | -1.27 | -2.91 | 15.56 | 0.07 | -17.22 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 223.96 | 229.28 | 215.34 | 188.99 | 162.58 | 78.53 | 56.88 | 39.72 | 30.7 | 49.11 | 58.7 | 31.23 |
| Total Liabilities | 20.02 | 25.62 | 16.04 | 14.46 | 13.12 | 10.02 | 14.68 | 8.12 | 12.51 | 19.22 | 14.19 | 25.12 |
| Total Assets | 243.99 | 254.9 | 231.38 | 203.46 | 175.7 | 88.55 | 71.56 | 47.85 | 43.21 | 68.33 | 72.89 | 56.35 |