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 | 4.53 | 4.05 | 4.24 | 3.11 | 3.45 | 3.96 | 4.47 | 3.8 | 3.36 | 3 | 3.61 | 4.1 | 4.04 | 4.71 | 4.59 | 4.35 | 4.7 | 3.85 | 3.68 | 3.1 | 2.43 | 1.06 | 3.24 | 3.41 | 3.19 | 1.92 | 3.13 | 2.37 | 3.2 | 3.19 | 2.7 | 2.7 | 2.93 | 2.46 | 2.37 | 1.89 | 1.95 | 1.86 | 1.98 | 2.01 | 1.87 | 2.01 | 2.22 | 1.93 | 2.09 | 0.93 |
| Expenses | 4.6 | 4.16 | 4.3 | 3.34 | 3.89 | 4.12 | 4.42 | 4.2 | 3.53 | 3.66 | 3.8 | 3.96 | 4.14 | 4.33 | 4.69 | 4.33 | 4.74 | 3.95 | 4.01 | 3.45 | 3.37 | 2.3 | 3.72 | 3.65 | 5.63 | 3.33 | 5.58 | 3.93 | 4.78 | 6.15 | 4.83 | 5.74 | 4.93 | 4.61 | 4.23 | 5.1 | 3.98 | 3.5 | 3.91 | 3.71 | 3.24 | 3.67 | 3.95 | 4.02 | 6.1 | 2.64 |
| EBITDA | -0.07 | -0.11 | -0.06 | -0.23 | -0.44 | -0.16 | 0.05 | -0.4 | -0.17 | -0.66 | -0.19 | 0.14 | -0.1 | 0.38 | -0.1 | 0.02 | -0.04 | -0.1 | -0.33 | -0.35 | -0.94 | -1.24 | -0.48 | -0.24 | -2.44 | -1.41 | -2.45 | -1.56 | -1.58 | -2.96 | -2.13 | -3.04 | -2 | -2.15 | -1.86 | -3.21 | -2.03 | -1.64 | -1.93 | -1.7 | -1.37 | -1.66 | -1.73 | -2.09 | -4.01 | -1.71 |
| Depreciation | 0.2 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| EBIT | -0.27 | -0.15 | -0.1 | -0.27 | -0.48 | -0.2 | 0.01 | -0.44 | -0.21 | -0.69 | -0.22 | 0.11 | -0.13 | 0.35 | -0.13 | -0.01 | -0.07 | -0.13 | -0.36 | -0.38 | -0.97 | -1.26 | -0.5 | -0.26 | -2.46 | -1.43 | -2.47 | -1.58 | -1.6 | -2.98 | -2.15 | -3.06 | -2.02 | -2.17 | -1.88 | -3.23 | -2.05 | -1.66 | -1.95 | -1.72 | -1.38 | -1.68 | -1.75 | -2.11 | -4.03 | -1.73 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0.27 | -0.15 | -0.1 | -0.27 | -0.48 | -0.2 | 0.01 | -0.44 | -0.21 | -0.69 | -0.22 | 0.11 | -0.13 | 0.35 | -0.13 | -0.01 | -0.07 | -0.13 | -0.36 | -0.38 | -0.97 | -1.26 | -0.5 | -0.26 | -2.46 | -1.43 | -2.47 | -1.58 | -1.6 | -2.98 | -2.15 | -3.06 | -2.02 | -2.17 | -1.88 | -3.23 | -2.05 | -1.66 | -1.95 | -1.72 | -1.38 | -1.68 | -1.75 | -2.11 | -4.03 | -1.73 |
| Net Profit | -0.53 | -0.15 | -0.09 | -0.26 | -0.46 | -0.16 | 0.07 | -0.32 | -0.09 | -0.67 | -0.21 | 0.11 | 0.68 | 0.41 | -0.13 | 0.11 | 0.09 | -0.13 | -0.28 | -0.38 | -0.78 | -1.26 | -0.5 | -0.27 | -2.01 | -1.43 | -2.07 | -1.27 | -1.84 | -2.72 | -1.8 | -3.65 | 19.51 | -2.03 | -1.85 | -3.31 | 4.01 | -1.63 | -1.91 | -1.78 | -1.37 | -1.68 | -1.75 | -2.11 | 12.09 | -1.69 |
| EPS | -2.15 | -0.63 | -0.37 | -1.06 | -1.87 | -0.67 | 0.3 | -1.29 | -0.37 | -2.72 | -0.84 | 0.45 | 2.79 | 1.68 | -0.53 | 0.43 | 0.36 | -0.54 | -1.13 | -1.57 | -3.17 | -5.15 | -2.02 | -1.09 | -8.2 | -5.86 | -8.45 | -5.18 | -7.49 | -11.12 | -7.34 | -14.9 | 69.96 | -8.29 | -7.57 | -13.52 | 16.35 | -6.65 | -7.81 | -7.26 | -5.58 | -6.84 | -7.13 | -8.61 | 49.33 | -6.91 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -0.43 | 0.97 | -0.12 | -0.21 | -0.29 | -0.51 | -0.01 | 0.1 | 0.01 | 0.09 | 0.18 | 0.32 |
| Investing Cash Flow | -0.18 | -0.15 | -0.04 | -0.02 | 0.01 | -0.01 | 0 | -0.03 | -0.04 | -0.14 | -0.07 | -0.08 |
| Financing Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -0.61 | 0.82 | -0.16 | -0.23 | -0.28 | -0.52 | -0.01 | 0.07 | -0.03 | -0.05 | 0.11 | 0.24 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 2.96 | 2 | 0.52 | 0.44 | 0.91 | -0.66 | -4.69 | -11.3 | -2.33 | -5.67 | -12.81 | -5.88 |
| Total Liabilities | 4.52 | 6.17 | 7.39 | 9.42 | 8.23 | 9.38 | 15.79 | 22.64 | 12.77 | 14.48 | 21.62 | 12.69 |
| Total Assets | 7.48 | 8.17 | 7.9 | 9.85 | 9.14 | 8.73 | 11.1 | 11.34 | 10.44 | 8.8 | 8.81 | 6.81 |