Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | Q3 FY16 | Q4 FY16 | 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 | 21.84 | 0 | 10.64 | 12.1 | 11.03 | 14.15 | 11.79 | 12.27 | 15.31 | 19.23 | 20.84 | 17.83 | 18.23 | 15.83 | 14.61 | 17.54 | 14.74 | 17.08 | 17.16 | 21.67 | 16.9 | 21.5 | 20.9 | 25.84 | 26.78 | 31.21 | 24.54 | 24.83 | 26.22 | 31.23 | 22.05 | 44.56 | 53.69 | 55.55 | 57.24 | 72.95 | 60.13 | 57.66 | 62.41 | 79.9 | 79.36 |
| Expenses | 19.76 | 0 | 9.91 | 11.21 | 10.29 | 13.24 | 10.79 | 10.87 | 14.17 | 18.12 | 19.49 | 16.47 | 17.15 | 14.51 | 13.12 | 15.85 | 13.74 | 15.06 | 15.47 | 19.38 | 15.24 | 19.24 | 19 | 22.89 | 24.44 | 28.02 | 21.22 | 21.55 | 23.7 | 28.16 | 18.95 | 40.27 | 49.48 | 50.57 | 51.99 | 67.97 | 56.52 | 54.78 | 59.76 | 77.32 | 76.49 |
| EBITDA | 2.08 | 0 | 0.73 | 0.89 | 0.74 | 0.91 | 1 | 1.4 | 1.14 | 1.11 | 1.35 | 1.36 | 1.08 | 1.32 | 1.49 | 1.69 | 1 | 2.02 | 1.69 | 2.29 | 1.66 | 2.26 | 1.9 | 2.95 | 2.34 | 3.19 | 3.32 | 3.28 | 2.52 | 3.07 | 3.1 | 4.29 | 4.21 | 4.98 | 5.25 | 4.98 | 3.61 | 2.88 | 2.65 | 2.58 | 2.87 |
| Depreciation | 0.41 | 0 | 0.16 | 0.17 | 0.16 | 0.16 | 0.16 | 0.36 | 0.19 | 0.2 | 0.2 | 0.21 | 0.13 | 0.15 | 0.16 | 0.15 | 0.15 | 0.17 | 0.19 | 0.19 | 0.19 | 0.2 | 0.2 | 0.16 | 0.17 | 0.2 | 0.2 | 0.21 | 0.19 | 0.22 | 0.23 | 0.23 | 0.27 | 0.29 | 0.32 | 0.32 | 0.37 | 0.39 | 0.4 | 0.41 | 0.4 |
| EBIT | 1.67 | 0 | 0.57 | 0.72 | 0.58 | 0.75 | 0.84 | 1.04 | 0.95 | 0.91 | 1.15 | 1.15 | 0.95 | 1.17 | 1.33 | 1.54 | 0.85 | 1.85 | 1.5 | 2.1 | 1.47 | 2.06 | 1.7 | 2.79 | 2.17 | 2.99 | 3.12 | 3.07 | 2.33 | 2.85 | 2.87 | 4.06 | 3.94 | 4.69 | 4.93 | 4.66 | 3.24 | 2.49 | 2.25 | 2.17 | 2.47 |
| Interest | 1.23 | 0 | 0.5 | 0.61 | 0.48 | 0.53 | 0.57 | 0.61 | 0.59 | 0.63 | 0.7 | 1.05 | 0.71 | 0.87 | 0.9 | 1.02 | 0.63 | 1.35 | 0.98 | 1.43 | 0.77 | 1.08 | 0.75 | 1.07 | 0.77 | 1.08 | 0.9 | 1.14 | 0.94 | 1 | 0.84 | 1.24 | 1.05 | 1.46 | 1.12 | 1.08 | 0.95 | 0.68 | 0.86 | 1.01 | 1.13 |
| Profit Before Tax | 0.44 | 0 | 0.07 | 0.11 | 0.1 | 0.22 | 0.27 | 0.43 | 0.36 | 0.28 | 0.45 | 0.1 | 0.24 | 0.3 | 0.43 | 0.52 | 0.22 | 0.5 | 0.52 | 0.67 | 0.7 | 0.98 | 0.95 | 1.72 | 1.4 | 1.91 | 2.22 | 1.93 | 1.39 | 1.85 | 2.03 | 2.82 | 2.89 | 3.23 | 3.81 | 3.58 | 2.29 | 1.81 | 1.39 | 1.16 | 1.34 |
| Net Profit | 0.3 | 0 | 0.04 | 0.13 | 0.13 | 0.23 | 0.32 | 0.07 | 0.24 | 0.26 | 0.39 | 0.27 | 0.26 | 0.22 | 0.24 | 0.32 | 0.32 | 0.46 | 0.56 | 0.7 | 0.55 | 0.7 | 0.83 | 1.07 | 1.09 | 1.43 | 1.58 | 1.72 | 1.03 | 1.53 | 1.64 | 1.77 | 2.13 | 2.51 | 2.7 | 2.39 | 1.7 | 1.52 | 1.04 | 1.33 | 1.07 |
| EPS | 0.36 | 0 | 0.04 | 0.12 | 0.1 | 0.18 | 0.25 | 0.06 | 0.19 | 0.2 | 0.31 | 1.14 | 0.21 | 0.17 | 0.19 | 0.25 | 0.25 | 0.36 | 0.44 | 0.55 | 0.43 | 0.55 | 0.65 | 0.11 | 0.11 | 0.15 | 0.17 | 0.18 | 0.11 | 0.16 | 0.17 | 0.19 | 0.22 | 0.26 | 0.28 | 0.22 | 0.14 | 0.12 | 0.08 | 0.11 | 0.09 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -6.26 | -0.06 | 0.49 | -2.18 | 0.04 | 1.26 | -1.39 | -0.93 | 6.11 | -23.91 | -3.71 | 5.47 |
| Investing Cash Flow | -0.48 | -1.64 | -0.95 | -0.68 | -0.68 | -0.77 | -2.05 | -0.45 | -1.13 | -2 | -5.26 | -3.06 |
| Financing Cash Flow | 5.38 | 2.83 | -0.33 | 3 | 0.84 | -0.26 | 3.96 | 1.65 | -4.97 | 26.49 | 11.72 | -1.53 |
| Net Cash Flow | -1.36 | 1.13 | -0.79 | 0.14 | 0.2 | 0.23 | 0.52 | 0.27 | 0.01 | 0.58 | 2.75 | 0.88 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 15.08 | 17.97 | 18.27 | 18.9 | 19.95 | 20.99 | 23.03 | 26.17 | 31.98 | 37.96 | 87.26 | 92.71 |
| Total Liabilities | 16.45 | 19.84 | 25.13 | 32.64 | 37.32 | 47.66 | 53.01 | 57.99 | 56.45 | 65.09 | 62.04 | 64.76 |
| Total Assets | 31.53 | 37.81 | 43.4 | 51.54 | 57.27 | 68.65 | 76.04 | 84.15 | 88.43 | 103.05 | 149.3 | 157.47 |