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 | 24.21 | 30.89 | 35.81 | 36.13 | 34.22 | 28.07 | 31.96 | 32.1 | 41.82 | 46.75 | 53.03 | 58.87 | 72.6 | 77.06 | 83.53 | 78.05 | 79.29 | 65.59 | 58.48 | 43.8 | 32.71 | 23.71 | 34.79 | 43.75 | 55.48 | 52.59 | 77.41 | 79 | 93.04 | 115.62 | 121.17 | 119.73 | 120.32 | 119.49 | 101.61 | 90.31 | 98.4 | 77.45 | 75.35 | 101.81 | 120.09 | 106.69 | 106.65 | 97.4 | 112.43 | 124.82 |
| Expenses | 22.03 | 27.75 | 28.04 | 28.55 | 26.8 | 24.07 | 25.49 | 26.41 | 33.09 | 37.79 | 42.31 | 48.7 | 59.4 | 62.06 | 68.95 | 63.39 | 64.78 | 52.19 | 46.08 | 34.93 | 30.06 | 19.89 | 27.42 | 34.45 | 44.41 | 41.04 | 59.49 | 62.35 | 75.48 | 91.56 | 92.87 | 89.06 | 89.36 | 87.19 | 72.88 | 62.97 | 69.58 | 57.74 | 56.33 | 73.48 | 82.54 | 79.39 | 76.43 | 69.89 | 83.26 | 92.83 |
| EBITDA | 2.18 | 3.14 | 7.77 | 7.58 | 7.42 | 4 | 6.47 | 5.69 | 8.73 | 8.96 | 10.72 | 10.17 | 13.2 | 15 | 14.58 | 14.66 | 14.51 | 13.4 | 12.4 | 8.87 | 2.65 | 3.82 | 7.37 | 9.3 | 11.07 | 11.55 | 17.92 | 16.65 | 17.56 | 24.06 | 28.3 | 30.67 | 30.96 | 32.3 | 28.73 | 27.34 | 28.82 | 19.71 | 19.02 | 28.33 | 37.55 | 27.3 | 30.22 | 27.51 | 29.17 | 31.99 |
| Depreciation | 2.91 | 2.98 | 3.08 | 3.1 | 3.14 | 3.1 | 3.11 | 3.11 | 2.77 | 3.63 | 3.72 | 3.75 | 3.73 | 3.93 | 3.95 | 3.89 | 3.88 | 3.98 | 4.02 | 4.02 | 4.03 | 2.91 | 2.92 | 4.04 | 3.94 | 4.26 | 4.71 | 4.44 | 4.3 | 4.65 | 4.7 | 4.42 | 4.38 | 4.82 | 4.37 | 4.44 | 4.3 | 3.19 | 3.14 | 3.16 | 3.05 | 3.21 | 3.18 | 3.29 | 3.23 | 3.29 |
| EBIT | -0.73 | 0.16 | 4.69 | 4.48 | 4.28 | 0.9 | 3.36 | 2.58 | 5.96 | 5.33 | 7 | 6.42 | 9.47 | 11.07 | 10.63 | 10.77 | 10.63 | 9.42 | 8.38 | 4.85 | -1.38 | 0.91 | 4.45 | 5.26 | 7.13 | 7.29 | 13.21 | 12.21 | 13.26 | 19.41 | 23.6 | 26.25 | 26.58 | 27.48 | 24.36 | 22.9 | 24.52 | 16.52 | 15.88 | 25.17 | 34.5 | 24.09 | 27.04 | 24.22 | 25.94 | 28.7 |
| Interest | 2.94 | 3.16 | 3.85 | 3.44 | 3.1 | 2.59 | 2.01 | 2.63 | 2.6 | 2.66 | 3.25 | 2.26 | 2.8 | 2.71 | 2.73 | 2.06 | 1.95 | 1.55 | 1.08 | 1.16 | 0.93 | 0.84 | 1.01 | 0.75 | 0.99 | 0.19 | 0.22 | 0.79 | 0.36 | 0.75 | 0.69 | 0.54 | 0.44 | 0.18 | 0.18 | 0.08 | 0.22 | 0.1 | 0.03 | 0.24 | 0.28 | 0.15 | 0.04 | 0.04 | 0.03 | 0.17 |
| Profit Before Tax | -3.67 | -3 | 0.84 | 1.04 | 1.18 | -1.69 | 1.35 | -0.05 | 3.36 | 2.67 | 3.75 | 4.16 | 6.67 | 8.36 | 7.9 | 8.71 | 8.68 | 7.87 | 7.3 | 3.69 | -2.31 | 0.07 | 3.44 | 4.51 | 6.14 | 7.1 | 12.99 | 11.42 | 12.9 | 18.66 | 22.91 | 25.71 | 26.14 | 27.3 | 24.18 | 22.82 | 24.3 | 16.42 | 15.85 | 24.93 | 34.22 | 23.94 | 27 | 24.18 | 25.91 | 28.53 |
| Net Profit | -1.62 | -1.99 | 0.72 | 0.87 | 0.53 | -0.99 | 1.25 | 0.75 | 1.97 | 3.93 | 4.21 | 5.73 | 6.98 | 7.92 | 4.2 | 7.38 | 5.47 | 4.35 | 4.13 | 1.65 | -2.16 | 0.3 | 3.51 | 3.78 | 4.43 | 5.29 | 9.81 | 8.54 | 9.63 | 14.14 | 17.56 | 19.28 | 19.54 | 20.28 | 18.59 | 17.42 | 18.71 | 12.93 | 13.29 | 19.21 | 26.77 | 19.88 | 23.21 | 20.59 | 23.18 | 23.71 |
| EPS | -0.89 | -1.09 | 0.4 | 0.48 | 0.26 | -0.49 | 0.62 | 0.37 | 0.97 | 1.95 | 2.08 | 2.83 | 3.45 | 3.91 | 2.07 | 3.65 | 2.7 | 2.15 | 2.04 | 0.82 | -1.07 | 0.15 | 1.74 | 1.87 | 2.19 | 2.62 | 4.85 | 4.22 | 4.76 | 6.99 | 8.68 | 9.53 | 9.66 | 10.02 | 9.19 | 8.61 | 9.24 | 6.39 | 1.31 | 9.49 | 13.22 | 1.96 | 2.29 | 2.03 | 2.29 | 2.34 |
| Metric (₹ crore) | FY15 | FY16 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 3.44 | 25.73 | 13.17 | 54.07 | 34.39 | 29.29 | -0.07 | 107.34 | 81.92 | 75.42 | 86.44 |
| Investing Cash Flow | -1.71 | -6.36 | -12.89 | -6.86 | -5.8 | -3.5 | -32.72 | -53.16 | -37.54 | -59.24 | -67.48 |
| Financing Cash Flow | -5.47 | -15.66 | -21.64 | 1.8 | -24.61 | -13.8 | -24.96 | -54.04 | -44.63 | -16.17 | -17.61 |
| Net Cash Flow | -3.74 | 3.71 | -21.36 | 49.01 | 3.98 | 11.99 | -57.75 | 0.14 | -0.25 | 0.01 | 1.35 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 59.91 | 71.86 | 74.04 | 93.33 | 114.96 | 117.89 | 128.77 | 156.55 | 215.21 | 269.62 | 325.87 | 395.02 |
| Total Liabilities | 164.14 | 147.72 | 136.49 | 150.29 | 107.23 | 79.4 | 63.48 | 119.49 | 89.84 | 54.03 | 63.48 | 65.18 |
| Total Assets | 224.05 | 219.59 | 210.53 | 243.62 | 222.19 | 197.29 | 192.25 | 276.04 | 305.04 | 323.65 | 389.36 | 460.2 |