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 | 29.27 | 29.05 | 25.73 | 26.49 | 28.37 | 26.3 | 22.97 | 23.71 | 22.46 | 26 | 21.68 | 26.09 | 24.75 | 28.51 | 27.52 | 27.69 | 27.93 | 26.34 | 23.67 | 22.88 | 19.65 | 6.94 | 20.3 | 26.16 | 32.61 | 31.33 | 36.6 | 40.62 | 41.58 | 42.97 | 37.79 | 35.87 | 34.4 | 35.06 | 33.11 | 30.65 | 28.3 | 23.27 | 23.45 | 26.64 | 26.18 | 21.98 | 23.4 | 21.14 | 20.76 | 20.7 |
| Expenses | 29.83 | 27.99 | 27.45 | 27.63 | 27.94 | 26.85 | 23.6 | 24.7 | 23.51 | 26.46 | 22.83 | 26.66 | 26.32 | 29.01 | 28.68 | 29.59 | 28.79 | 27.5 | 26.05 | 25.32 | 21.94 | 9.14 | 21.46 | 25.03 | 27.85 | 28.94 | 34.51 | 38.39 | 39.8 | 43.34 | 42.93 | 41.38 | 38.4 | 38.86 | 36.41 | 34.51 | 31.36 | 27.66 | 26.43 | 30.1 | 29.7 | 24.04 | 24.93 | 24.03 | 21.92 | 22.52 |
| EBITDA | -0.56 | 1.06 | -1.72 | -1.14 | 0.43 | -0.55 | -0.63 | -0.99 | -1.05 | -0.46 | -1.15 | -0.57 | -1.57 | -0.5 | -1.16 | -1.9 | -0.86 | -1.16 | -2.38 | -2.44 | -2.29 | -2.2 | -1.16 | 1.13 | 4.76 | 2.39 | 2.09 | 2.23 | 1.78 | -0.37 | -5.14 | -5.51 | -4 | -3.8 | -3.3 | -3.86 | -3.06 | -4.39 | -2.98 | -3.46 | -3.52 | -2.06 | -1.53 | -2.89 | -1.16 | -1.82 |
| Depreciation | -0.03 | 0.4 | 0.4 | 0.4 | 0.46 | 0.36 | 0.36 | 0.36 | 0.37 | 0.35 | 0.37 | 0.39 | 0.37 | 0.36 | 0.36 | 0.36 | 0.37 | 0.34 | 0.34 | 0.38 | 0.36 | 0.38 | 0.4 | 0.4 | 0.4 | 0.35 | 0.38 | 0.38 | 0.38 | 0.41 | 0.41 | 0.42 | 0.49 | 0.46 | 0.49 | 0.49 | 0.48 | 0.44 | 0.47 | 0.46 | 0.45 | 0.42 | 0.42 | 0.42 | 3.39 | 3.24 |
| EBIT | -0.53 | 0.66 | -2.12 | -1.54 | -0.03 | -0.91 | -0.99 | -1.35 | -1.42 | -0.81 | -1.52 | -0.96 | -1.94 | -0.86 | -1.52 | -2.26 | -1.23 | -1.5 | -2.72 | -2.82 | -2.65 | -2.58 | -1.56 | 0.73 | 4.36 | 2.04 | 1.71 | 1.85 | 1.4 | -0.78 | -5.55 | -5.93 | -4.49 | -4.26 | -3.79 | -4.35 | -3.54 | -4.83 | -3.45 | -3.92 | -3.97 | -2.48 | -1.95 | -3.31 | -4.55 | -5.06 |
| Interest | 0.49 | 0.27 | 0.25 | 0.3 | 0.2 | 0.22 | 0.26 | 0.31 | 0.32 | 0.35 | 0.28 | 0.26 | 0.06 | 0.21 | 0.27 | 0.26 | 0.91 | 0.41 | 0.42 | 0.44 | 0.43 | 0.39 | 0.66 | 0.85 | 0.49 | 0.69 | 0.68 | 0.91 | 0.49 | 0.79 | 1 | 0.79 | 1.16 | 1.02 | 1.33 | 1.33 | 0.69 | 1.39 | 1.94 | 1.84 | 0.49 | 1.55 | 1.6 | 1.66 | 0.31 | 1.25 |
| Profit Before Tax | -1.02 | 0.39 | -2.37 | -1.84 | -0.23 | -1.13 | -1.25 | -1.66 | -1.74 | -1.16 | -1.8 | -1.22 | -2 | -1.07 | -1.79 | -2.52 | -2.14 | -1.91 | -3.14 | -3.26 | -3.08 | -2.97 | -2.22 | -0.12 | 3.87 | 1.35 | 1.03 | 0.94 | 0.91 | -1.57 | -6.55 | -6.72 | -5.65 | -5.28 | -5.12 | -5.68 | -4.23 | -6.22 | -5.39 | -5.76 | -4.46 | -4.03 | -3.55 | -4.97 | -4.86 | -6.31 |
| Net Profit | -1.02 | 0.38 | -2.38 | -1.65 | -0.34 | -1.13 | -1.23 | -1.27 | -1.4 | -1.11 | -1.79 | -1.14 | 0.48 | -1.02 | -1.75 | -2.46 | -1.9 | -1.88 | -3.11 | -3.21 | -3.02 | -2.95 | -2.2 | -0.1 | 3.91 | 1.37 | 1.05 | 0.95 | 0.99 | -1.45 | -6.52 | -6.47 | -5.39 | -5.25 | -5.08 | -5.63 | -4.03 | -6.19 | -5.27 | -5.47 | -4.39 | -3.77 | -3.3 | -4.88 | -3.79 | -5.52 |
| EPS | -3.05 | 1.15 | -7.14 | -4.96 | -1.03 | -3.4 | 3.68 | -3.8 | -4.21 | -3.33 | -5.37 | -3.42 | 1.43 | -3.06 | -5.25 | -7.37 | -5.69 | -5.64 | -9.33 | -9.62 | -9.05 | -8.86 | -6.62 | -0.29 | 11.75 | 4.12 | 3.14 | 2.85 | 2.97 | -4.37 | -19.58 | -19.4 | -16.16 | -15.74 | -15.23 | -16.91 | -12.71 | -18.58 | -15.83 | -16.41 | -11.32 | -11.31 | -9.91 | -14.66 | -11.36 | -16.56 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.3 | 3.93 | 3.74 | 0 | 3.41 | -0.85 | 1.82 | 6.58 | 6.01 | 3.76 | -19 | -12.98 |
| Investing Cash Flow | 0.5 | -0.57 | -0.49 | 0.7 | -0.57 | -2.42 | -1.82 | -3.54 | -8.55 | -1.42 | -2.43 | -3.1 |
| Financing Cash Flow | -0.85 | -3.23 | -3.13 | -0.68 | -2.58 | 2.95 | 0.22 | -1.94 | 1.47 | -2.46 | 21.2 | 16.08 |
| Net Cash Flow | -0.05 | 0.13 | 0.12 | 0.02 | 0.26 | -0.32 | 0.22 | 1.1 | -1.07 | -0.12 | -0.23 | 0 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 20.27 | 16.27 | 11.11 | 7.55 | 0.43 | -10.78 | -12.12 | -7.76 | -27.68 | -47.88 | -68.59 | 128.94 |
| Total Liabilities | 15.86 | 19.25 | 20.73 | 24.26 | 28.8 | 39.21 | 42.45 | 46.97 | 68.42 | 84.53 | 113.19 | 199.58 |
| Total Assets | 36.13 | 35.52 | 31.84 | 31.81 | 29.23 | 28.43 | 30.34 | 39.22 | 40.73 | 36.65 | 44.61 | 328.52 |