Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | 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 | 5.99 | 6.67 | 3.72 | 17.21 | 4.19 | 4.35 | 3.27 | 18.34 | 5.83 | 8.22 | 10.21 | 15.46 | 6.14 | 13.52 | 11.34 | 19.93 | 3.95 | 15.55 | 9.01 | 14.86 | 6.35 | 8.96 | 6.18 | 11.55 | 3.64 | 3.31 | 3.85 | 6.21 | 3.43 | 3.47 | 3.34 | 19.28 | 17.75 | 21.55 | 7.97 | 1.44 | 4.72 | 36.19 | -8.27 | 2.23 | 1.36 |
| Expenses | 6.24 | 6.89 | 3.01 | 15.14 | 3.89 | 4.01 | 2.95 | 17.13 | 5.69 | 8.08 | 9.61 | 13.94 | 5.35 | 12.91 | 9.64 | 18.34 | 3.24 | 14.36 | 7.72 | 12.99 | 4.87 | 7.67 | 5.04 | 10.54 | 2.86 | 2.55 | 3.03 | 5.02 | 2.72 | 2.7 | 2.6 | 17.72 | 16.17 | 2.15 | 6.6 | 14.01 | 2.53 | 35.43 | -4.63 | 7.43 | 2.68 |
| EBITDA | -0.25 | -0.22 | 0.71 | 2.07 | 0.3 | 0.34 | 0.32 | 1.21 | 0.14 | 0.14 | 0.6 | 1.52 | 0.79 | 0.61 | 1.7 | 1.59 | 0.71 | 1.19 | 1.29 | 1.87 | 1.48 | 1.29 | 1.14 | 1.01 | 0.78 | 0.76 | 0.82 | 1.19 | 0.71 | 0.77 | 0.74 | 1.56 | 1.58 | 19.4 | 1.37 | -12.57 | 2.19 | 0.76 | -3.64 | -5.2 | -1.32 |
| Depreciation | 0.33 | 0.35 | 0.37 | -0.1 | 0.2 | 0.16 | 0.18 | 0.2 | 0.17 | 0.21 | 0.2 | 0.21 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.24 | 0.25 | 0.23 | 0.26 | 0.27 | 0.28 | 0.27 | 0.3 | 0.3 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.28 | 0.29 | 0.29 | 0.29 | 7.8 | 2.03 | 2.03 | 2.03 | 2.03 | 2.32 |
| EBIT | -0.58 | -0.57 | 0.34 | 2.17 | 0.1 | 0.18 | 0.14 | 1.01 | -0.03 | -0.07 | 0.4 | 1.31 | 0.58 | 0.39 | 1.48 | 1.36 | 0.48 | 0.95 | 1.04 | 1.64 | 1.22 | 1.02 | 0.86 | 0.74 | 0.48 | 0.46 | 0.51 | 0.88 | 0.4 | 0.46 | 0.43 | 1.28 | 1.29 | 19.11 | 1.08 | -20.37 | 0.16 | -1.27 | -5.67 | -7.23 | -3.64 |
| Interest | 0.09 | 0.07 | 0.08 | 0.19 | 0.12 | 0.11 | 0.08 | 0.51 | 0.05 | 0.15 | 0.06 | 0.93 | 0.18 | 0.17 | 0.72 | 0.71 | 0.29 | 0.43 | 0.5 | 0.56 | 0.42 | 0.4 | 0.38 | 0.45 | 0.37 | 0.41 | 0.39 | 0.52 | 0.35 | 0.43 | 0.35 | 0.55 | 0.38 | 19.01 | 0.59 | 0.38 | 0.03 | 0.02 | 0 | 0.01 | 0.01 |
| Profit Before Tax | -0.67 | -0.64 | 0.26 | 1.98 | -0.02 | 0.07 | 0.06 | 0.5 | -0.08 | -0.22 | 0.34 | 0.38 | 0.4 | 0.22 | 0.76 | 0.65 | 0.19 | 0.52 | 0.54 | 1.08 | 0.8 | 0.62 | 0.48 | 0.29 | 0.11 | 0.05 | 0.12 | 0.36 | 0.05 | 0.03 | 0.08 | 0.73 | 0.91 | 0.1 | 0.49 | -20.75 | 0.13 | -1.29 | -5.67 | -7.24 | -3.65 |
| Net Profit | -0.66 | -0.71 | 0.35 | 2.09 | 0.06 | 0.25 | 0.11 | 0.75 | 0.37 | 0.28 | 0.43 | 0.76 | 0.42 | 0.53 | 0.6 | 0.32 | 0.31 | 0.53 | 0.51 | 0.68 | 0.63 | 0.57 | 0.53 | 0.26 | 0.18 | 0.13 | 0.14 | 0.14 | 0.23 | 0.11 | 0.15 | 1.13 | 0.47 | 0.49 | 0.61 | -0.11 | -0.03 | 0.44 | -0.4 | 0.09 | -0.68 |
| EPS | 0 | -0.26 | 0.13 | 0.78 | 0.02 | 0.09 | 0.05 | 0.17 | 0.08 | 0.06 | 0.1 | 0.17 | 0.08 | 0.11 | 0.14 | 0.06 | 0.06 | 0.11 | 0.1 | 0.14 | 0.13 | 0.1 | 0.08 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.16 | 0.03 | 0.03 | 0.02 | 0.01 | 0 | 0.02 | -0.02 | 0 | -0.03 |
| Metric (₹ crore) | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 6.62 | 9.27 | -7.33 | -3.45 | 1.9 | -1.88 | 0.16 | 6.14 | -25.31 | 36.7 |
| Investing Cash Flow | -6.27 | -8.12 | -12.23 | -12.27 | -14.14 | -18.31 | -21.77 | -14.54 | -19.88 | -103.97 |
| Financing Cash Flow | -0.34 | 4.16 | 14.04 | 15.82 | 12.27 | 20.14 | 21.83 | 8.18 | 47.78 | 64.67 |
| Net Cash Flow | 0.01 | 5.31 | -5.52 | 0.1 | 0.03 | -0.05 | 0.22 | -0.22 | 2.59 | -2.6 |
| Metric (₹ crore) | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 12.06 | 42.8 | 44.21 | 55.67 | 57.69 | 84.24 | 84.97 | 86.11 | 184.88 | 185.03 |
| Total Liabilities | 43.25 | 11.48 | 27.05 | 34.78 | 57.63 | 58.87 | 76.24 | 105.85 | 53.28 | 130.62 |
| Total Assets | 55.31 | 54.29 | 71.26 | 90.45 | 115.32 | 143.1 | 161.21 | 191.97 | 238.17 | 315.65 |