Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | 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 | 20.76 | 20.76 | 13.89 | 24.92 | 6.5 | 22.82 | 16.35 | 18.11 | 22.44 | 26.41 | 35.96 | 16.16 | 19.92 | 13.18 | 13.35 | 14.65 | 18.84 | 24.62 | 18.26 | 26 | 37.16 | 30.42 | 33.24 | 37.98 | 46.02 | 68.01 | 51.58 | 50.31 | 41.33 | 42.86 |
| Expenses | 17.58 | 17.58 | 11.49 | 21.32 | 5.92 | 18.85 | 13.19 | 15.17 | 17.97 | 21.46 | 28.69 | 13.74 | 14.64 | 10.8 | 10.84 | 11.96 | 16.23 | 20.55 | 14.39 | 20.62 | 30.57 | 24.27 | 26.36 | 30.15 | 38.05 | 55.51 | 40.94 | 38.72 | 30.91 | 34.51 |
| EBITDA | 3.18 | 3.18 | 2.4 | 3.6 | 0.58 | 3.97 | 3.16 | 2.94 | 4.47 | 4.95 | 7.27 | 2.42 | 5.28 | 2.38 | 2.51 | 2.69 | 2.61 | 4.07 | 3.87 | 5.38 | 6.59 | 6.15 | 6.88 | 7.83 | 7.97 | 12.5 | 10.64 | 11.59 | 10.42 | 8.35 |
| Depreciation | 0.05 | 0.05 | 0.26 | 0.16 | 0.23 | 0.22 | 0.21 | 0.22 | 0.19 | 0.22 | 0.21 | 0.23 | 0.18 | 0.19 | 0.19 | 0.19 | 0.2 | 0.23 | 0.16 | 0.26 | 0.21 | 0.21 | 0.25 | 0.29 | 0.32 | 0.25 | 0.26 | 0.26 | 0.28 | 0.33 |
| EBIT | 3.13 | 3.13 | 2.14 | 3.44 | 0.35 | 3.75 | 2.95 | 2.72 | 4.28 | 4.73 | 7.06 | 2.19 | 5.1 | 2.19 | 2.32 | 2.5 | 2.41 | 3.84 | 3.71 | 5.12 | 6.38 | 5.94 | 6.63 | 7.54 | 7.65 | 12.25 | 10.38 | 11.33 | 10.14 | 8.02 |
| Interest | 0.06 | 0.06 | 0.04 | 0.05 | 0.04 | 0.08 | 0.05 | 0.04 | 0.32 | 0.04 | 0.03 | 0.03 | 0.1 | 0.06 | 0.04 | 0.06 | 0.12 | 0.04 | 0.02 | 0.08 | 0.06 | 0.04 | 0.05 | 0.02 | 0.15 | 0.14 | 0.13 | 0.09 | 0.15 | 0.21 |
| Profit Before Tax | 3.07 | 3.07 | 2.1 | 3.39 | 0.31 | 3.67 | 2.9 | 2.68 | 3.96 | 4.69 | 7.03 | 2.16 | 5 | 2.13 | 2.28 | 2.44 | 2.29 | 3.8 | 3.69 | 5.04 | 6.32 | 5.9 | 6.58 | 7.52 | 7.5 | 12.11 | 10.25 | 11.24 | 9.99 | 7.81 |
| Net Profit | 2.53 | 2.53 | 1.86 | 2.57 | 0.51 | 3.03 | 2.89 | 2.53 | 3.5 | 4.08 | 6.99 | 2.25 | 4.32 | 2.2 | 2.12 | 2.2 | 2.05 | 3.57 | 5.01 | 4.73 | 6.05 | 5.27 | 6.19 | 7.14 | 7.91 | 10.35 | 8.94 | 9.49 | 7.83 | 8.4 |
| EPS | 5.98 | 5.98 | 4.38 | 6.06 | 1.21 | 7.13 | 6.82 | 5.96 | 8.26 | 9.62 | 18.49 | 5.31 | 10.18 | 5.19 | 4.99 | 5.19 | 4.83 | 8.42 | 11.83 | 11.15 | 14.26 | 12.42 | 14.59 | 3.37 | 3.73 | 4.88 | 4.22 | 4.48 | 3.69 | 3.96 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.7 | 3.3 | 4.76 | 0.79 | 7.3 | 11.3 | 8.21 | 15.82 | -3.02 | 19.73 | 7.62 | 46.91 |
| Investing Cash Flow | -1.29 | -2.58 | -5.23 | 0.15 | -3.95 | -10.42 | -7.77 | -13.65 | 4.82 | -17.99 | -3.15 | -39.56 |
| Financing Cash Flow | -1.01 | -0.05 | 0.83 | -1.66 | -1.09 | -0.77 | -1.38 | -1.96 | -1.98 | -1.9 | -4.34 | -5.6 |
| Net Cash Flow | -1.6 | 0.68 | 0.36 | -0.72 | 2.26 | 0.11 | -0.94 | 0.21 | -0.18 | -0.16 | 0.13 | 1.75 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 38.86 | 40.88 | 43.1 | 44.17 | 47.15 | 53.3 | 64.78 | 78.48 | 85.73 | 103.4 | 123.92 | 155.55 |
| Total Liabilities | 4.95 | 14.58 | 7.16 | 5.95 | 16.82 | 16.57 | 15.82 | 19.89 | 17.74 | 18.61 | 28.69 | 19.61 |
| Total Assets | 43.81 | 55.45 | 50.26 | 50.12 | 63.97 | 69.87 | 80.6 | 98.37 | 103.47 | 122.01 | 152.61 | 175.16 |