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 | 4.39 | 4.03 | 3.81 | 4 | 2.7 | 6.57 | 6.97 | 4.56 | 3.85 | 2.15 | 5.11 | 8.1 | 8.3 | 4.7 | 6.61 | 6.94 | 5.68 | 5.01 | 3.41 | 3.69 | 3.81 | 1.15 | 2.83 | 4.17 | 4.24 | 1.79 | 4.3 | 4.12 | 8.31 | 8.15 | 4.83 | 1.41 | 4.13 | 0 | 1 | 5.57 | 167.55 | 0 | 359.1 | 175.48 | 75.88 | 76.59 | 0 | 49.34 | 95.93 | 4.04 |
| Expenses | 4.14 | 4.22 | 4.13 | 3.95 | 3.34 | 6.14 | 7.14 | 4.9 | 11.56 | 3.63 | 4.99 | 7.41 | 11.54 | 4.17 | 5.96 | 6.68 | 7.61 | 4.74 | 3.64 | 4.58 | 4.69 | 1.23 | 3.18 | 4.29 | 4.96 | 1.94 | 4.42 | 3.98 | 9.84 | 7.85 | 4.81 | 1.7 | 5.96 | 0.16 | 1.06 | 5.2 | 151.03 | 0.19 | 330.14 | 161.5 | 70.55 | 70.76 | 0.3 | 45.34 | 91.21 | 5.96 |
| EBITDA | 0.25 | -0.19 | -0.32 | 0.05 | -0.64 | 0.43 | -0.17 | -0.34 | -7.71 | -1.48 | 0.12 | 0.69 | -3.24 | 0.53 | 0.65 | 0.26 | -1.93 | 0.27 | -0.23 | -0.89 | -0.88 | -0.08 | -0.35 | -0.12 | -0.72 | -0.15 | -0.12 | 0.14 | -1.53 | 0.3 | 0.02 | -0.29 | -1.83 | -0.16 | -0.06 | 0.37 | 16.52 | -0.19 | 28.96 | 13.98 | 5.33 | 5.83 | -0.3 | 4 | 4.72 | -1.92 |
| Depreciation | 0.09 | 0.19 | 0.19 | 0.19 | 0.22 | 0.2 | 0.2 | 0.2 | 0.2 | 0.21 | 0.23 | 0.23 | 0.24 | 0.23 | 0.22 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 | 0.51 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.14 | -0.4 | 0.11 | 0.11 | 0.11 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | -0.01 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 0.16 | -0.38 | -0.51 | -0.14 | -0.86 | 0.23 | -0.37 | -0.54 | -7.91 | -1.69 | -0.11 | 0.46 | -3.48 | 0.3 | 0.43 | 0.02 | -2.16 | 0.04 | -0.46 | -1.12 | -1.39 | -0.4 | -0.67 | -0.44 | -1.04 | -0.47 | -0.44 | -0 | -1.13 | 0.19 | -0.09 | -0.4 | -1.85 | -0.17 | -0.07 | 0.36 | 16.5 | -0.2 | 28.95 | 13.96 | 5.34 | 5.83 | -0.3 | 4 | 4.72 | -1.92 |
| Interest | 0.23 | 0.12 | 0.3 | 0.22 | 0.22 | 0.22 | 0.21 | 0.2 | 0.2 | 0.26 | 0.17 | 0.31 | 0.37 | 0.3 | 0.3 | 0.31 | 0.28 | 0.29 | 0.4 | 0.17 | 0.34 | 0.14 | 0.26 | 0.27 | -0.02 | 0.2 | 0 | 0.03 | -0.1 | 0.04 | 0.04 | 0.04 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0.07 | -0.5 | -0.81 | -0.36 | -1.08 | 0.01 | -0.58 | -0.74 | -8.11 | -1.95 | -0.28 | 0.15 | -3.85 | -0 | 0.13 | -0.29 | -2.44 | -0.25 | -0.86 | -1.29 | -1.73 | -0.54 | -0.93 | -0.71 | -1.02 | -0.67 | -0.44 | -0.03 | -1.03 | 0.15 | -0.13 | -0.44 | -1.86 | -0.17 | -0.07 | 0.36 | 16.5 | -0.2 | 28.95 | 13.96 | 5.34 | 5.83 | -0.3 | 4 | 4.72 | -1.92 |
| Net Profit | -0.05 | -0.51 | -0.72 | -0.37 | -0.99 | 0.02 | -0.46 | -0.75 | -8.02 | -0.92 | -0.27 | 0.25 | -3.82 | 0.05 | 0.14 | -0.22 | -2.32 | -0.18 | -0.89 | 7.01 | -1.76 | -0.52 | -0.91 | -0.7 | -0.97 | -0.67 | -0.41 | 0.02 | 0.86 | 0.18 | 0.91 | -0.45 | -1.72 | -0.15 | -0.07 | 0.36 | 16.52 | -0.19 | 22.41 | 9.69 | 15.64 | 4.7 | -0.3 | 2.64 | 4.08 | -1.91 |
| EPS | -0.01 | -0.07 | -0.09 | -0.05 | -0.13 | 0 | -0.06 | -0.1 | -1.02 | -0.12 | -0.03 | 0.03 | -0.49 | 0.01 | 0.02 | -0.03 | -0.3 | -0.02 | -0.11 | 0.89 | -0.22 | -0.07 | -0.12 | -0.09 | -0.12 | -0.08 | -0.05 | 0 | 0.02 | 0.02 | 0.12 | -0.06 | -0.22 | -0.02 | -0.01 | 0.05 | 2.12 | -0.02 | 2.86 | 0.97 | 1.57 | 0.39 | -0.02 | 0.18 | 0.28 | -0.13 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 0.27 | 0.12 | -2.22 | -0.13 | 1.54 | -4.1 | -0.56 | 1.13 | 0.08 | -9.81 | -7.76 | -22.43 |
| Investing Cash Flow | 0 | -0.04 | -0.53 | -2.13 | 0 | 10.03 | 0.02 | 0.64 | 0.16 | 0 | -0.01 | 0.8 |
| Financing Cash Flow | -0.6 | -0.08 | 2.68 | 2.24 | -1.53 | -5.99 | 0.53 | -1.72 | -0.4 | 9.82 | 7.86 | 21.66 |
| Net Cash Flow | -0.33 | 0 | -0.07 | -0.02 | 0.01 | -0.06 | -0.01 | 0.05 | -0.16 | 0.01 | 0.09 | 0.03 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 8.1 | 5.52 | -3.69 | -8.47 | -10.82 | -6.64 | -9.75 | -11.56 | -12.64 | 14.07 | 69.89 | 98.97 |
| Total Liabilities | 13.99 | 15.3 | 18.96 | 26.05 | 26.79 | 20.48 | 20.78 | 19.04 | 16.14 | 166.63 | 735.12 | 936.82 |
| Total Assets | 22.09 | 20.81 | 15.27 | 17.59 | 15.97 | 13.84 | 11.03 | 7.48 | 3.5 | 180.7 | 805.01 | 1,035.8 |