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 | 24.4 | 25.19 | 26.48 | 27.23 | 27.88 | 29.94 | 32.23 | 29.28 | 29.53 | 30.28 | 28.7 | 31.21 | 32.22 | 24.98 | 27.71 | 31.53 | 33.1 | 36.06 | 35.23 | 29.35 | 30.17 | 26.58 | 35.81 | 35.65 | 37.77 | 35.33 | 37.14 | 40.33 | 37.51 | 48.22 | 52.03 | 48.97 | 47.05 | 43.85 | 43.77 | 43.47 | 46.61 | 42.98 | 52.8 | 52.9 | 59.16 | 55.35 | 62.02 | 59.85 | 62.46 | 80.52 |
| Expenses | 23.89 | 22.66 | 22.69 | 23.32 | 23.16 | 26.2 | 27.83 | 25.92 | 27.01 | 27.77 | 25.72 | 27.64 | 30.61 | 24.17 | 26.51 | 29.29 | 29.26 | 31.26 | 30.2 | 30.81 | 28.03 | 24.41 | 32.38 | 31.63 | 35.6 | 33.53 | 38.48 | 39.36 | 36.98 | 45.15 | 49.96 | 45.12 | 41.51 | 40.72 | 39.97 | 39.86 | 42.02 | 37.65 | 45.48 | 45.28 | 48.39 | 44.21 | 51.52 | 49.93 | 53.56 | 67.04 |
| EBITDA | 0.51 | 2.53 | 3.79 | 3.91 | 4.72 | 3.74 | 4.4 | 3.36 | 2.52 | 2.51 | 2.98 | 3.57 | 1.61 | 0.81 | 1.2 | 2.24 | 3.84 | 4.8 | 5.03 | -1.46 | 2.14 | 2.17 | 3.43 | 4.02 | 2.17 | 1.8 | -1.34 | 0.97 | 0.53 | 3.07 | 2.07 | 3.85 | 5.54 | 3.13 | 3.8 | 3.61 | 4.59 | 5.33 | 7.32 | 7.62 | 10.77 | 11.14 | 10.5 | 9.92 | 8.9 | 13.48 |
| Depreciation | -0.81 | 3.28 | 3.49 | 3.4 | 3.52 | 3.08 | 3.09 | 2.65 | 3.23 | 3.27 | 2.06 | 2.79 | 2.74 | 2.15 | 2.36 | 2.26 | 2.25 | 2.18 | 2.13 | 2.09 | 2.56 | 1.84 | 2.09 | 1.82 | 1.93 | 1.69 | 1.65 | 1.7 | 1.61 | 1.51 | 1.54 | 1.55 | 1.51 | 1.38 | 1.43 | 1.45 | 1.49 | 1.41 | 1.98 | 2.05 | 3.34 | 2.4 | 2.44 | 2.39 | 2.38 | 2.29 |
| EBIT | 1.32 | -0.75 | 0.3 | 0.51 | 1.2 | 0.66 | 1.31 | 0.71 | -0.71 | -0.76 | 0.92 | 0.78 | -1.13 | -1.34 | -1.16 | -0.02 | 1.59 | 2.62 | 2.9 | -3.55 | -0.42 | 0.33 | 1.34 | 2.2 | 0.24 | 0.11 | -2.99 | -0.73 | -1.08 | 1.56 | 0.53 | 2.3 | 4.03 | 1.75 | 2.37 | 2.16 | 3.1 | 3.92 | 5.34 | 5.57 | 7.43 | 8.74 | 8.06 | 7.53 | 6.52 | 11.19 |
| Interest | 1.8 | 1.74 | 1.74 | 1.77 | 1.71 | 1.68 | 1.74 | 1.91 | 1.5 | 1.42 | 1.1 | 1.02 | 1.04 | 0.92 | 0.91 | 0.92 | 1.09 | 1.12 | 0.84 | 0.67 | 0.34 | 0.35 | 0.2 | 0.2 | 0.13 | 0.1 | 0.11 | 0.2 | 0.24 | 0.27 | 0.4 | 0.42 | 0.34 | 0.35 | 0.26 | 0.07 | 0.15 | 0.05 | 0.3 | 0.47 | 0.54 | 0.37 | 0.21 | 0.2 | 0.26 | 0.23 |
| Profit Before Tax | -0.48 | -2.49 | -1.44 | -1.26 | -0.51 | -1.02 | -0.43 | -1.2 | -2.21 | -2.18 | -0.18 | -0.24 | -2.17 | -2.26 | -2.07 | -0.94 | 0.5 | 1.5 | 2.06 | -4.22 | -0.76 | -0.02 | 1.14 | 2 | 0.11 | 0.01 | -3.1 | -0.93 | -1.32 | 1.29 | 0.13 | 1.88 | 3.69 | 1.4 | 2.11 | 2.09 | 2.95 | 3.87 | 5.04 | 5.1 | 6.89 | 8.37 | 7.85 | 7.33 | 6.26 | 10.96 |
| Net Profit | -4.75 | -1.53 | -0.54 | -0.39 | 0.23 | -0.1 | 0.06 | -0.47 | -1.57 | 0.07 | -1.29 | 0.38 | -1.73 | 0.1 | -1.82 | -0.65 | -0.66 | 1.71 | 14.15 | -3.93 | 9.12 | 0.02 | 1.2 | 2.03 | 0.18 | 0.05 | -3.03 | -0.57 | -1.38 | 1.28 | 0.14 | -0.15 | 3.78 | 1.95 | 2.56 | 2.11 | 3.35 | 4.2 | 5.29 | 5.26 | 36.6 | 7.35 | 7.17 | 5.53 | 4.72 | 8.06 |
| EPS | -0.75 | -0.24 | -0.09 | -0.06 | 0.04 | -0.02 | 0.01 | -0.07 | -0.25 | 0.01 | -0.2 | 0.06 | -0.27 | 0.02 | -0.29 | -0.1 | -0.1 | 0.27 | 2.23 | -0.62 | 1.44 | 0 | 0.19 | 0.32 | 0.03 | 0.01 | -0.48 | -0.09 | -0.22 | 0.2 | 0.02 | -0.02 | 0.6 | 0.31 | 0.17 | 0.16 | 0.26 | 0.31 | 0.4 | 0.37 | 2.72 | 0.53 | 0.51 | 0.4 | 0.33 | 0.58 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 15.53 | 7.85 | 16.57 | 9.16 | 12.94 | 14.85 | 0.78 | -10.81 | 2.67 | 20.84 | 19.83 | 32.44 |
| Investing Cash Flow | -2.22 | 4.39 | -0.72 | 10.14 | -6.73 | 13.22 | -1.14 | 1.93 | -3.56 | -11.21 | -46.73 | -6.65 |
| Financing Cash Flow | -4.43 | -14.23 | -15.68 | -20.38 | -6.36 | -27.94 | 0.24 | 8.98 | 1.55 | -8.04 | 25.15 | -17.83 |
| Net Cash Flow | 8.88 | -1.99 | 0.17 | -1.08 | -0.15 | 0.13 | -0.12 | 0.1 | 0.66 | 1.59 | -1.75 | 7.96 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 7.55 | 11.21 | 9.11 | 6.42 | 3.41 | 24.65 | 28.26 | 24.62 | 29.74 | 102.72 | 153.18 | 177.53 |
| Total Liabilities | 176.31 | 160.55 | 152.33 | 133.47 | 141.1 | 96.18 | 87.52 | 100.99 | 103.73 | 35.72 | 61 | 50.33 |
| Total Assets | 183.86 | 171.75 | 161.44 | 139.89 | 144.51 | 120.82 | 115.78 | 125.61 | 133.47 | 138.44 | 214.18 | 227.86 |