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 | 14.61 | 7.07 | 19.92 | 16.27 | 19.9 | 14.38 | 18.05 | 13.71 | 17.1 | 9.65 | 16.07 | 22.54 | 17.99 | 14.11 | 12.39 | 14.88 | 19.29 | 14.44 | 15.64 | 8.45 | 7.57 | 4.29 | 6.45 | 15.64 | 20.49 | 5.29 | 19.42 | 15.11 | 17.41 | 13.39 | 19.63 | 21.92 | 38.79 | 16.76 | 28.15 | 18.76 | 38.44 | 15.23 | 34.09 | 27.63 | 24.29 | 26.24 | 19.72 | 37.48 | 17.29 | 15.62 |
| Expenses | 12.01 | 4.87 | 16.37 | 13.1 | 17.46 | 12.19 | 15.82 | 11.67 | 14.68 | 7.56 | 14.11 | 20.37 | 14.76 | 11.75 | 9.72 | 13.07 | 17.33 | 12.59 | 13.2 | 6.74 | 6.51 | 3.05 | 4.98 | 13.39 | 18.93 | 4.04 | 17.69 | 13.78 | 15.39 | 12.08 | 17.81 | 20.39 | 35.65 | 15.33 | 25.8 | 17.1 | 35.13 | 13.65 | 30.27 | 24.84 | 22.07 | 24.03 | 17.76 | 33.67 | 15.35 | 14.12 |
| EBITDA | 2.6 | 2.2 | 3.55 | 3.17 | 2.44 | 2.19 | 2.23 | 2.04 | 2.42 | 2.09 | 1.96 | 2.17 | 3.23 | 2.36 | 2.67 | 1.81 | 1.96 | 1.85 | 2.44 | 1.71 | 1.06 | 1.24 | 1.47 | 2.25 | 1.56 | 1.25 | 1.73 | 1.33 | 2.02 | 1.31 | 1.82 | 1.53 | 3.14 | 1.43 | 2.35 | 1.66 | 3.31 | 1.58 | 3.82 | 2.79 | 2.22 | 2.21 | 1.96 | 3.81 | 1.94 | 1.5 |
| Depreciation | 1.33 | 1.68 | 1.68 | 1.68 | 1.75 | 1.39 | 1.4 | 1.41 | 1.49 | 1.17 | 1.22 | 1.23 | 1.23 | 1.01 | 1.01 | 1.01 | 0.42 | 0.83 | 0.87 | 0.85 | -1.44 | 0.23 | 0.23 | 0.23 | 0.34 | 0.24 | 0.24 | 0.25 | 0.25 | 0.24 | 0.24 | 0.25 | 0.28 | 0.27 | 0.28 | 0.29 | 0.33 | 0.28 | 0.28 | 0.37 | 0.4 | 0.34 | 0.35 | 0.36 | 0.44 | 0.46 |
| EBIT | 1.27 | 0.52 | 1.87 | 1.49 | 0.69 | 0.8 | 0.83 | 0.63 | 0.93 | 0.92 | 0.74 | 0.94 | 2 | 1.35 | 1.66 | 0.8 | 1.54 | 1.02 | 1.57 | 0.86 | 2.5 | 1.01 | 1.24 | 2.02 | 1.22 | 1.01 | 1.49 | 1.08 | 1.77 | 1.07 | 1.58 | 1.28 | 2.86 | 1.16 | 2.07 | 1.37 | 2.98 | 1.3 | 3.54 | 2.42 | 1.82 | 1.87 | 1.61 | 3.45 | 1.5 | 1.04 |
| Interest | 0.65 | 0.49 | 0.87 | 0.7 | 0.78 | 0.46 | 0.62 | 0.56 | 1.57 | 0.62 | 0.61 | 0.63 | 1.83 | 0.96 | 0.75 | 0.73 | 1.08 | 0.82 | 1.16 | 0.83 | 0.51 | 0.84 | 1.04 | 0.67 | 0.76 | 0.81 | 0.84 | 0.72 | 0.73 | 0.65 | 0.74 | 0.71 | 0.62 | 0.42 | 0.47 | 0.42 | 0.49 | 0.39 | 0.41 | 0.55 | 0.54 | 0.52 | 0.46 | 0.39 | 0.41 | 0.44 |
| Profit Before Tax | 0.62 | 0.03 | 1 | 0.79 | -0.09 | 0.34 | 0.21 | 0.07 | -0.64 | 0.3 | 0.13 | 0.31 | 0.17 | 0.39 | 0.91 | 0.07 | 0.46 | 0.2 | 0.41 | 0.03 | 1.99 | 0.17 | 0.2 | 1.35 | 0.46 | 0.2 | 0.65 | 0.36 | 1.04 | 0.42 | 0.84 | 0.57 | 2.24 | 0.74 | 1.6 | 0.95 | 2.49 | 0.91 | 3.13 | 1.87 | 1.28 | 1.35 | 1.15 | 3.06 | 1.09 | 0.6 |
| Net Profit | 1.3 | 0.21 | 0.9 | 0.74 | 0.44 | 0.35 | 0.25 | 0.11 | -0.34 | 0.25 | 0.16 | 0.25 | 0.34 | 0.21 | 0.88 | 0.11 | 0.35 | 0.24 | 0.35 | 0.22 | 1.62 | 0.17 | 0.13 | 1.08 | 0.38 | 0.16 | 0.54 | 0.41 | 0.6 | 0.37 | 0.66 | 0.46 | 1.98 | 0.61 | 1.29 | 0.76 | 1.88 | 0.74 | 2.36 | 1.48 | 0.9 | 1.2 | 0.86 | 2.38 | 0.59 | 0.6 |
| EPS | 1.1 | 0.17 | 0.77 | 0.63 | 0.37 | 0.3 | 0.21 | 0.09 | -0.28 | 0.21 | 0.14 | 0.21 | 0.37 | 0.18 | 0.74 | 0.09 | 0.3 | 0.2 | 0.29 | 0.19 | 1.37 | 0.15 | 0.11 | 0.92 | 0.32 | 0.14 | 0.46 | 0.35 | 0.51 | 0.31 | 0.56 | 0.39 | 1.68 | 0.52 | 1.1 | 0.65 | 1.6 | 0.63 | 2.01 | 1.26 | 0.76 | 1.02 | 0.73 | 2.02 | 0.5 | 0.51 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 5.2 | 3.68 | 5.94 | 3.36 | 3.83 | 4.84 | 3.66 | -1.87 | 15.6 | 5.62 | -8.25 | 18 |
| Investing Cash Flow | -12.04 | 1.61 | -0.14 | -0.7 | 0.49 | -0.22 | -0.08 | -2.4 | -0.51 | -0.59 | -0.6 | -7.28 |
| Financing Cash Flow | 13.67 | -5.3 | -6.14 | -2.63 | -4.23 | -4.17 | -3.92 | 3.84 | -12.73 | -3.62 | 5.11 | -8.97 |
| Net Cash Flow | 6.83 | -0.01 | -0.34 | 0.03 | 0.09 | 0.45 | -0.34 | -0.43 | 2.36 | 1.41 | -3.74 | 1.75 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 56 | 56.87 | 55.58 | 56.64 | 57.52 | 60.82 | 62.5 | 64.22 | 66.5 | 71.05 | 76.54 | 81.55 |
| Total Liabilities | 46.46 | 49.62 | 44.43 | 46.58 | 43.28 | 32.15 | 37.79 | 42.75 | 36.25 | 39.39 | 45.35 | 29.68 |
| Total Assets | 102.45 | 106.49 | 100.01 | 103.22 | 100.8 | 92.97 | 100.3 | 106.97 | 102.75 | 110.44 | 121.89 | 111.22 |