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 | 33.25 | 32.83 | 40.25 | 32.82 | 36.03 | 31.84 | 28.25 | 24.5 | 35.39 | 36.34 | 37.31 | 36.67 | 27.6 | 39.27 | 28.35 | 26.46 | 22.8 | 22.35 | 11.22 | 4.29 | 2.49 | 0.09 | 3.68 | 1.55 | 0.59 | 0.54 | 0.21 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Expenses | 33.56 | 31.42 | 38.42 | 30.57 | 35.04 | 29.79 | 26.44 | 22.48 | 32.85 | 34.6 | 35.55 | 34.95 | 26.2 | 37.8 | 26.82 | 25.22 | 21.06 | 22.5 | 14.06 | 7.18 | 8.04 | 1.11 | 4.94 | 3.47 | 15.05 | 1.06 | 0.81 | 1.31 | 5.16 | 2.24 | 1.3 | 2.87 | 2.13 | 0.2 | 0.13 | 0.1 | 0.1 | 0.09 | 0.11 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 |
| EBITDA | -0.31 | 1.41 | 1.83 | 2.25 | 0.99 | 2.05 | 1.81 | 2.02 | 2.54 | 1.74 | 1.76 | 1.72 | 1.4 | 1.47 | 1.53 | 1.24 | 1.74 | -0.15 | -2.84 | -2.89 | -5.55 | -1.02 | -1.26 | -1.92 | -14.46 | -0.52 | -0.6 | -1.13 | -5.16 | -2.24 | -1.3 | -2.87 | -2.13 | -0.2 | -0.13 | -0.1 | -0.1 | -0.09 | -0.11 | -0.09 | -0.08 | -0.08 | -0.08 | -0.07 | -0.07 | -0.08 |
| Depreciation | 0.04 | 0.18 | 0.09 | 0.26 | 0.11 | 0.68 | 0.67 | 0.66 | 1.04 | 0.7 | 0.68 | 0.65 | 0.67 | 0.55 | 0.55 | 0.54 | 0.7 | 0.71 | 0.71 | 0.72 | 0.71 | 0.59 | 0.58 | 0.59 | 0.58 | 0.48 | 0.48 | 0.49 | 0.47 | 0.4 | 0.4 | 0.39 | 0.39 | 0.32 | 0.32 | 0.32 | 0.32 | 0.26 | 0.26 | 0.26 | 0.26 | 0.22 | 0.22 | 0.22 | 0.22 | 0.18 |
| EBIT | -0.35 | 1.23 | 1.74 | 1.99 | 0.88 | 1.37 | 1.14 | 1.36 | 1.5 | 1.04 | 1.08 | 1.07 | 0.73 | 0.92 | 0.98 | 0.7 | 1.04 | -0.86 | -3.55 | -3.61 | -6.26 | -1.61 | -1.84 | -2.51 | -15.04 | -1 | -1.08 | -1.62 | -5.63 | -2.64 | -1.7 | -3.26 | -2.52 | -0.52 | -0.45 | -0.42 | -0.42 | -0.35 | -0.37 | -0.35 | -0.34 | -0.3 | -0.3 | -0.29 | -0.29 | -0.26 |
| Interest | 0.2 | 1.03 | 1.39 | 1.04 | 0.64 | 1.1 | 1.07 | 1.28 | 1.32 | 0.87 | 0.9 | 0.97 | 0.59 | 0.83 | 0.83 | 0.94 | 0.84 | 1.4 | 1.43 | 0.82 | 0.09 | 0.05 | 0.03 | 0.11 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0.55 | 0.2 | 0.35 | 0.95 | 0.24 | 0.27 | 0.07 | 0.08 | 0.18 | 0.17 | 0.18 | 0.1 | 0.14 | 0.09 | 0.15 | -0.24 | 0.2 | -2.26 | -4.98 | -4.43 | -6.35 | -1.66 | -1.87 | -2.62 | -15.05 | -1 | -1.08 | -1.62 | -5.63 | -2.64 | -1.7 | -3.26 | -2.52 | -0.52 | -0.45 | -0.42 | -0.42 | -0.35 | -0.37 | -0.35 | -0.34 | -0.3 | -0.3 | -0.29 | -0.29 | -0.26 |
| Net Profit | 1.47 | 0.2 | 0.35 | 0.79 | 0.03 | 0.22 | 0.06 | 0.07 | 0.42 | 0.14 | 0.15 | 0.18 | 0.47 | 0.2 | 0.2 | -0.27 | 0.12 | -2.26 | -4.37 | -4.44 | -6.16 | -1.66 | -1.86 | -2.61 | -14.92 | -1 | -1.08 | -1.61 | -5.55 | -2.64 | -1.7 | -3.26 | -2.46 | -0.52 | -0.45 | -0.43 | -0.39 | -0.36 | -0.34 | -0.35 | -0.37 | -0.3 | -0.3 | -0.29 | -0.29 | -0.26 |
| EPS | 2.97 | 0.41 | 0.7 | 1.59 | 0.05 | 0.44 | 0.13 | 0.14 | 0.84 | 0.28 | 0.3 | 0.37 | 0.95 | 0.4 | 0.41 | -0.56 | 0.24 | -4.56 | -8.83 | -8.96 | -12.44 | -3.34 | -3.76 | -5.28 | -30.14 | -2.01 | -2.19 | -3.26 | -11.2 | -5.33 | -3.43 | -6.59 | -4.98 | -1.05 | -0.91 | -0.86 | -0.79 | -0.72 | -0.69 | -0.7 | -0.75 | -0.6 | -0.6 | -0.59 | -0.58 | -0.52 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 8.82 | 8.73 | 19.17 | 8.29 | 1.27 | -6.41 | 0.21 | -2.18 | 0 | 0.03 | -0.02 | 0 |
| Investing Cash Flow | -8.02 | -8.14 | -0.08 | -2.14 | -3.76 | -0.15 | -0.02 | 2.32 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 3.04 | -5.1 | -9.06 | -16.22 | 2.28 | 4.79 | -0.28 | -0.12 | 0 | 0 | -0.01 | 0 |
| Net Cash Flow | 3.84 | -4.51 | 10.03 | -10.07 | -0.21 | -1.77 | -0.09 | 0.02 | 0 | 0.03 | -0.03 | 0 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 42.45 | 43.82 | 46.6 | 44.2 | 38.89 | 21.45 | 0.43 | -8.81 | -18.87 | -20.66 | -22.07 | -23.24 |
| Total Liabilities | 63.95 | 73.71 | 61.4 | 44.44 | 48.16 | 47.86 | 46.87 | 46.42 | 46.5 | 46.5 | 46.53 | 46.56 |
| Total Assets | 106.41 | 117.53 | 108 | 88.64 | 87.05 | 69.31 | 47.3 | 37.61 | 27.63 | 25.84 | 24.46 | 23.32 |