In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Non-current Assets | |||||
| + Property, Plant & Equipment | 61.6 | 71.0 | 76.8 | 76.8 | |
| + Capital Work-in-Progress | 0.5 | 2.8 | 7.4 | 7.4 | |
| + Goodwill | 3.8 | 3.8 | 3.8 | 3.8 | |
| + Other Intangibles | 11.4 | 12.0 | 13.4 | 13.4 | |
| + Long-term Loans | 0.1 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 2.7 | 7.1 | 8.1 | 8.1 | |
| Non-current Financial Assets | 2.8 | 7.1 | 8.1 | 8.1 | |
| + Deferred Tax Assets | 2.4 | 0.4 | 0.8 | 0.8 | |
| + Other Non-current Assets | 2.9 | 3.7 | 3.0 | 3.0 | |
| Total Non-current Assets | 85.4 | 100.8 | 113.3 | 113.3 | |
| Current Assets | |||||
| + Inventories | 87.8 | 103.0 | 116.4 | 116.4 | |
| + Current Investments | 6.8 | 2.5 | 2.1 | 2.1 | |
| + Trade Receivables | 99.6 | 92.4 | 93.6 | 93.6 | |
| + Cash & Cash Equivalents | 4.2 | 1.8 | 2.3 | 2.3 | |
| + Other Bank Balances | 9.1 | 6.3 | 1.2 | 1.2 | |
| + Short-term Loans | 1.4 | 1.1 | 0.0 | 0.0 | |
| + Other Current Financial Assets | 1.0 | 1.3 | 6.5 | 6.5 | |
| Current Financial Assets | 122.1 | 105.4 | 105.7 | 105.7 | |
| + Other Current Assets | 25.0 | 25.5 | 40.0 | 40.0 | |
| Total Current Assets | 235.0 | 234.9 | 262.2 | 262.2 | |
| Total Assets | 320.4 | 335.7 | 375.5 | 375.5 | |
| Equity | |||||
| + Equity Share Capital | 15.8 | 15.9 | 15.9 | 15.9 | |
| + Other Equity / Reserves | 53.5 | 61.5 | 66.3 | 66.3 | |
| Equity — Owners of Parent | 69.3 | 77.4 | 82.2 | 82.2 | |
| + Minority Interest | -0.0 | -0.0 | 0.0 | 0.0 | |
| Total Equity | 69.3 | 77.4 | 82.3 | 82.3 | |
| Liabilities | |||||
| + Borrowings — Non-current | 36.4 | 31.4 | 31.9 | 31.9 | |
| + Other Non-current Financial Liab | 1.8 | 1.7 | 6.0 | 6.0 | |
| Non-current Financial Liabilities | 38.2 | 33.1 | 37.9 | 37.9 | |
| + Provisions — Non-current | 5.1 | 5.6 | 6.2 | 6.2 | |
| + Deferred Tax Liabilities | 4.0 | 0.0 | 0.0 | 0.0 | |
| Non-current Liabilities | 47.2 | 38.8 | 44.1 | 44.1 | |
| + Borrowings — Current | 103.3 | 119.0 | 127.6 | 127.6 | |
| + Trade Payables | 78.3 | 81.7 | 89.0 | 89.0 | |
| + Other Current Financial Liab | 9.3 | 10.7 | 24.6 | 24.6 | |
| Current Financial Liabilities | 190.9 | 211.4 | 241.2 | 241.2 | |
| + Provisions — Current | 0.9 | 1.2 | 0.8 | 0.8 | |
| + Current Tax Liabilities | 2.2 | 0.0 | 0.0 | 0.0 | |
| + Other Current Liabilities | 9.8 | 6.9 | 7.2 | 7.2 | |
| Current Liabilities | 203.9 | 219.5 | 249.2 | 249.2 | |
| Total Liabilities | 251.1 | 258.3 | 293.3 | 293.3 | |
| Total Equity & Liabilities | 320.4 | 335.7 | 375.5 | 375.5 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.1 | 1.0 | 0.1 | 0.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 0.0 | 0.4 | 0.4 | |
| + Dues to Other Creditors — Current | — | 81.7 | 88.6 | 88.6 | |