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 | 2.82 | 8.29 | 15.66 | 0.66 | 36.25 | 11.68 | 10.68 | 22.71 | 19.84 | 0.26 | 5.07 | 6.06 | 8.39 | 0.8 | 2.61 | 2.66 | 0.19 | 0.23 | 0.27 | 0.22 | 0 | 0 | 0.07 | 0 | 0.35 | 0.05 | 0.8 | 0.94 | 3.51 | 0.76 | 4.16 | 2.52 | 3.51 | 7.64 | 10.66 | 12.26 | 13.48 | 4.82 | 5.2 | 11.22 | 5.78 | 4.97 | 6.87 | 12.98 | 9.19 | 7.32 |
| Expenses | 2.55 | 8.17 | 15.54 | 0.57 | 36.19 | 11.58 | 10.59 | 22.59 | 19.8 | 0.11 | 4.91 | 5.91 | 8.26 | 0.67 | 2.47 | 2.51 | 0.11 | 0.21 | 0.24 | 0.24 | -0.05 | 0.02 | 0.02 | 0.02 | 0.35 | 0.02 | 0.6 | 0.58 | 2.32 | 0.41 | 3.64 | 1.93 | 2.32 | 5.91 | 8.53 | 9.52 | 10.1 | 3.48 | 3.33 | 7.74 | 4.47 | 3.37 | 4.59 | 7.79 | 6.63 | 6.74 |
| EBITDA | 0.27 | 0.12 | 0.12 | 0.09 | 0.06 | 0.1 | 0.09 | 0.12 | 0.04 | 0.15 | 0.16 | 0.15 | 0.13 | 0.13 | 0.14 | 0.15 | 0.08 | 0.02 | 0.03 | -0.02 | 0.05 | -0.02 | 0.05 | -0.02 | 0 | 0.03 | 0.2 | 0.36 | 1.19 | 0.35 | 0.52 | 0.59 | 1.19 | 1.73 | 2.13 | 2.74 | 3.38 | 1.34 | 1.87 | 3.48 | 1.31 | 1.6 | 2.28 | 5.19 | 2.56 | 0.58 |
| Depreciation | 0.06 | 0.09 | 0.09 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.14 | 0.14 | 0.14 | 0.15 | 0.11 | 0.11 | 0.11 | 0.16 | 0.12 | 0.12 | 0.12 | 0.22 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.09 | 0.25 | 0.08 | 0.06 | 0.07 | 0.25 | 0.81 | 0.65 | 0.75 | 1.11 | 0.77 | 0.79 | 0.92 | 0.72 | 0.8 | 0.9 | 1.18 | 1.04 | 0.83 |
| EBIT | 0.21 | 0.03 | 0.03 | 0.01 | 0 | 0.04 | 0.03 | 0.06 | -0.02 | 0.01 | 0.02 | 0.01 | -0.02 | 0.02 | 0.03 | 0.04 | -0.08 | -0.1 | -0.09 | -0.14 | -0.17 | -0.14 | -0.07 | -0.14 | -0.13 | -0.09 | 0.08 | 0.27 | 0.94 | 0.27 | 0.46 | 0.52 | 0.94 | 0.92 | 1.48 | 1.99 | 2.27 | 0.57 | 1.08 | 2.56 | 0.59 | 0.8 | 1.38 | 4.01 | 1.52 | -0.25 |
| Interest | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0 | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0 | 0.03 | 0.04 | 0.04 | 0.06 | 0.07 | 0.06 | 0.09 | 0.12 | 1.23 | 0.12 |
| Profit Before Tax | 0.17 | 0.03 | 0.03 | 0.01 | 0 | 0.04 | 0.03 | 0.06 | -0.02 | 0.01 | 0.02 | 0.01 | -0.02 | 0.02 | 0.03 | 0.04 | -0.1 | -0.11 | -0.1 | -0.15 | -0.18 | -0.17 | -0.1 | -0.18 | -0.17 | -0.12 | 0.05 | 0.23 | 0.94 | 0.26 | 0.45 | 0.51 | 0.94 | 0.91 | 1.47 | 1.99 | 2.24 | 0.53 | 1.04 | 2.5 | 0.52 | 0.74 | 1.29 | 3.89 | 0.29 | -0.37 |
| Net Profit | 0.18 | 0.03 | 0.02 | 0 | 0 | 0.03 | 0.02 | 0.05 | -0.02 | 0 | 0.01 | 0.01 | -0.02 | 0.01 | 0.02 | 0.03 | -0.1 | -0.12 | -0.11 | -0.16 | -0.19 | -0.17 | -0.1 | -0.19 | 0.13 | -0.12 | 0.04 | 0.24 | 0.77 | 0.24 | 0.45 | 0.52 | 0.77 | 0.78 | 1.25 | 1.69 | 1.9 | 0.45 | 0.88 | 2.12 | 0.52 | 0.64 | 1.13 | 3.31 | 0.51 | 0.74 |
| EPS | 0.71 | 0.1 | 0.1 | 0.02 | 0.01 | 0.12 | 0.1 | 0.1 | -0.09 | 0.01 | 0.03 | 0.04 | -0.09 | 0.04 | 0.01 | 0.1 | -0.4 | -0.49 | -0.45 | -0.65 | -0.76 | -0.7 | -0.42 | -0.76 | -0.76 | -0.49 | 0.16 | 0.96 | 3.11 | 0.97 | 1.81 | 2.09 | 1.51 | 1.05 | 1.14 | 1.54 | 1.65 | 0.19 | 0.29 | 0.7 | 0.17 | 0.2 | 0.03 | 0.04 | 0.01 | 0.01 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 3.86 | 0 | 0.01 | -0.01 | 0 | -0.25 | 0 | 0.08 | 6.23 | 8.25 | -29.43 | 35.2 |
| Investing Cash Flow | -3.88 | 0 | 0 | 0 | 0 | 0.74 | 0 | 0 | -15.7 | -21.01 | -14.53 | -80.47 |
| Financing Cash Flow | 0 | 0 | 0 | 0 | 0 | -0.49 | 0 | -0.07 | 9.9 | 13.4 | 43.33 | 45.48 |
| Net Cash Flow | -0.02 | 0 | 0.01 | -0.01 | 0 | 0 | 0 | 0.01 | 0.43 | 0.64 | -0.63 | 0.21 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 1.08 | 1.17 | 1.17 | 1.17 | 1.17 | 0.59 | 0.14 | 1.12 | 17.04 | 46.25 | 104.88 | 178.32 |
| Total Liabilities | 9.01 | 9.3 | 8.07 | 3.97 | 7.17 | 3.73 | 3.81 | 2.97 | 3.14 | 4.81 | 4.01 | 13.96 |
| Total Assets | 10.09 | 10.46 | 9.23 | 5.14 | 8.34 | 4.32 | 3.95 | 4.09 | 20.18 | 51.06 | 108.89 | 192.28 |