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 | 34.48 | 38.01 | 40.8 | 51.14 | 43.39 | 43.83 | 48.51 | 54.73 | 52.84 | 43.82 | 57.64 | 50.73 | 55.11 | 59.42 | 61.84 | 62.17 | 58.2 | 61.78 | 69.15 | 69.51 | 51.46 | 6.81 | 29.84 | 53.35 | 50.9 | 32.06 | 87.99 | 65.32 | 79.09 | 94.27 | 121.23 | 84.64 | 83.31 | 106.29 | 126.36 | 94.2 | 92.06 | 108.67 | 174.08 | 119.94 | 135.41 | 168.94 | 243.67 | 150.78 | 235.2 | 218.9 |
| Expenses | 33.39 | 41.52 | 42.88 | 49.33 | 42.57 | 45.27 | 45.86 | 60.65 | 46.68 | 44.51 | 51.23 | 54.84 | 46.57 | 55.07 | 57.74 | 65.45 | 52.11 | 60.58 | 67.04 | 65.22 | 55.82 | 17.71 | 32.57 | 48.16 | 46.05 | 36 | 75.19 | 69.41 | 76.25 | 80.85 | 100.08 | 88.71 | 75.75 | 98.97 | 110.26 | 94.91 | 82.37 | 104.43 | 148.95 | 115.73 | 121.03 | 147.3 | 201.13 | 144.44 | 196.93 | 183.67 |
| EBITDA | 1.09 | -3.51 | -2.08 | 1.81 | 0.82 | -1.44 | 2.65 | -5.92 | 6.16 | -0.69 | 6.41 | -4.11 | 8.54 | 4.35 | 4.1 | -3.28 | 6.09 | 1.2 | 2.11 | 4.29 | -4.36 | -10.9 | -2.73 | 5.19 | 4.85 | -3.94 | 12.8 | -4.09 | 2.84 | 13.42 | 21.15 | -4.07 | 7.56 | 7.32 | 16.1 | -0.71 | 9.69 | 4.24 | 25.13 | 4.21 | 14.38 | 21.64 | 42.54 | 6.34 | 38.27 | 35.23 |
| Depreciation | 0.57 | 0.56 | 0.64 | 0.94 | 0.64 | 0.57 | 0.55 | 0.5 | 0.45 | 0.43 | 0.42 | 0.41 | 0.41 | 0.4 | 0.38 | 0.38 | 0.44 | 0.76 | 0.73 | 0.76 | 0.72 | 0.88 | 0.89 | 0.88 | 0.89 | 0.89 | 0.93 | 0.9 | 0.85 | 0.9 | 0.94 | 0.91 | 0.85 | 0.89 | 0.9 | 0.88 | 0.91 | 0.85 | 0.84 | 0.82 | 0.79 | 0.81 | 0.87 | 0.87 | 0.85 | 0.91 |
| EBIT | 0.52 | -4.07 | -2.72 | 0.87 | 0.18 | -2.01 | 2.1 | -6.42 | 5.71 | -1.12 | 5.99 | -4.52 | 8.13 | 3.95 | 3.72 | -3.66 | 5.65 | 0.44 | 1.38 | 3.53 | -5.08 | -11.78 | -3.62 | 4.31 | 3.96 | -4.83 | 11.87 | -4.99 | 1.99 | 12.52 | 20.21 | -4.98 | 6.71 | 6.43 | 15.2 | -1.59 | 8.78 | 3.39 | 24.29 | 3.39 | 13.59 | 20.83 | 41.67 | 5.47 | 37.42 | 34.32 |
| Interest | 0.66 | 0.68 | 0.81 | 0.75 | 1.33 | 2.21 | 0.8 | 0.69 | 0.44 | 0.54 | 0.55 | 0.52 | 0.49 | 0.58 | 0.42 | 0.19 | 0.39 | 0.81 | 0.82 | 0.65 | 0.52 | 0.65 | 0.66 | 0.5 | 0.38 | 0.48 | 0.55 | 0.41 | 0.46 | 0.77 | 1.42 | 1.72 | 1.21 | 1.13 | 1.07 | 0.75 | 0.88 | 0.66 | 0.53 | 1.17 | 1.25 | 1.27 | 1.35 | 1.4 | 1.47 | 1.09 |
| Profit Before Tax | -0.14 | -4.75 | -3.53 | 0.12 | -1.15 | -4.22 | 1.3 | -7.11 | 5.27 | -1.66 | 5.44 | -5.04 | 7.64 | 3.37 | 3.3 | -3.85 | 5.26 | -0.37 | 0.56 | 2.88 | -5.6 | -12.43 | -4.28 | 3.81 | 3.58 | -5.31 | 11.32 | -5.4 | 1.53 | 11.75 | 18.79 | -6.7 | 5.5 | 5.3 | 14.13 | -2.34 | 7.9 | 2.73 | 23.76 | 2.22 | 12.34 | 19.56 | 40.32 | 4.07 | 35.95 | 33.23 |
| Net Profit | -0.11 | -4.74 | -3.52 | 0.14 | -1.15 | -4.21 | 1.31 | -7.1 | 5.38 | -1.26 | 5.64 | -4.53 | 7.67 | 2.7 | 3.32 | -3.74 | 5.18 | -0.07 | 0.77 | 3.09 | -5.59 | -12.42 | -3.57 | 4 | 3.98 | -5.28 | 11.35 | -5.1 | 2.25 | 12.01 | 18.81 | -6.69 | 22.39 | 4.25 | 11 | -1.49 | 7.08 | 2.43 | 17.81 | 1.94 | 9.24 | 14.67 | 30.23 | 3.2 | 27.34 | 25.02 |
| EPS | -0.09 | -0.55 | -0.43 | -0.07 | -0.2 | -0.42 | 0.03 | -0.86 | 0.35 | -0.34 | 0.35 | -0.66 | 0.76 | 0.26 | 0.33 | -0.37 | 0.29 | -0.22 | 0.08 | 0.09 | -0.55 | -1.44 | -0.57 | 0.39 | 0.39 | -0.74 | 0.98 | -0.68 | 0.05 | 1.01 | 1.69 | -0.84 | 2.04 | 0.42 | 0.91 | -0.15 | 0.35 | 0.24 | 1.7 | 0.07 | 0.79 | 1.33 | 2.87 | 0.19 | 2.9 | 2.44 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -8.12 | -1.42 | -23.02 | -0.75 | 6.41 | 9.5 | 22.44 | -17.66 | 9.83 | 32.48 | -3.15 | 90.99 |
| Investing Cash Flow | -0.68 | -2.07 | -0.8 | -0.34 | -4.45 | -1.48 | -0.17 | -1.03 | -1.34 | -1.42 | -0.37 | -0.59 |
| Financing Cash Flow | 8.03 | 3.21 | 23.71 | 0.24 | -3.02 | -10.01 | -21.13 | 17.72 | -7.55 | -28.43 | -0.39 | -56.45 |
| Net Cash Flow | -0.77 | -0.28 | -0.11 | -0.85 | -1.06 | -1.99 | 1.14 | -0.97 | 0.94 | 2.63 | -3.91 | 33.95 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | -14.16 | -23.43 | 7.98 | 15.28 | 22.48 | 20.68 | 12.55 | 15.57 | 60.52 | 81.29 | 84 | 111.28 |
| Total Liabilities | 131.63 | 152.66 | 88.78 | 105.87 | 99.38 | 122.07 | 93.15 | 114.83 | 133.8 | 119.89 | 168.07 | 226.49 |
| Total Assets | 117.47 | 129.23 | 96.76 | 121.15 | 121.86 | 142.75 | 105.7 | 130.4 | 194.32 | 201.18 | 252.07 | 337.77 |