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 | 39.6 | 52.2 | 104.2 | 104.2 | |
| + Capital Work-in-Progress | 0.0 | 23.0 | 0.0 | 0.0 | |
| + Investment Property | 0.0 | 0.0 | 0.9 | 0.9 | |
| + Other Intangibles | 0.0 | 0.0 | 0.1 | 0.1 | |
| + Other Non-current Financial Assets | 3.1 | 4.3 | 4.7 | 4.7 | |
| Non-current Financial Assets | 3.1 | 4.3 | 4.7 | 4.7 | |
| + Deferred Tax Assets | 2.2 | 3.6 | 5.6 | 5.6 | |
| + Other Non-current Assets | 0.0 | 1.3 | — | — | |
| Total Non-current Assets | 44.9 | 84.4 | 115.5 | 115.5 | |
| Current Assets | |||||
| + Inventories | 51.4 | 62.3 | 127.7 | 127.7 | |
| + Trade Receivables | 48.9 | 72.7 | 98.7 | 98.7 | |
| + Cash & Cash Equivalents | 0.5 | 0.3 | 0.1 | 0.1 | |
| + Other Bank Balances | 5.2 | 8.4 | 5.9 | 5.9 | |
| + Other Current Financial Assets | 0.6 | 7.3 | 2.5 | 2.5 | |
| Current Financial Assets | 55.2 | 88.5 | 107.3 | 107.3 | |
| + Other Current Assets | 8.4 | 10.7 | 11.5 | 11.5 | |
| Total Current Assets | 116.1 | 161.5 | 246.6 | 246.6 | |
| Total Assets | 161.1 | 245.9 | 362.1 | 362.1 | |
| Equity | |||||
| + Equity Share Capital | 11.1 | 11.2 | 12.5 | 12.5 | |
| + Other Equity / Reserves | 44.7 | 59.6 | 70.2 | 70.2 | |
| Equity — Owners of Parent | 55.8 | 70.9 | 82.7 | 82.7 | |
| Total Equity | 55.8 | 70.9 | 82.7 | 82.7 | |
| Liabilities | |||||
| + Borrowings — Non-current | 2.6 | 18.9 | 20.2 | 20.2 | |
| + Other Non-current Financial Liab | 18.6 | 2.1 | 38.9 | 38.9 | |
| Non-current Financial Liabilities | 21.2 | 21.0 | 59.1 | 59.1 | |
| + Provisions — Non-current | 1.2 | 1.4 | 3.2 | 3.2 | |
| + Other Non-current Liabilities | 0.0 | 29.8 | — | — | |
| Non-current Liabilities | 22.4 | 52.3 | 62.3 | 62.3 | |
| + Borrowings — Current | 39.7 | 68.9 | 115.3 | 115.3 | |
| + Trade Payables | 33.5 | 39.3 | 70.4 | 70.4 | |
| + Other Current Financial Liab | 6.4 | 3.5 | 13.7 | 13.7 | |
| Current Financial Liabilities | 79.7 | 111.8 | 199.4 | 199.4 | |
| + Provisions — Current | 1.2 | 1.9 | 1.6 | 1.6 | |
| + Other Current Liabilities | 2.0 | 9.1 | 16.1 | 16.1 | |
| Current Liabilities | 82.9 | 122.8 | 217.1 | 217.1 | |
| Total Liabilities | 105.3 | 175.0 | 279.4 | 279.4 | |
| Total Equity & Liabilities | 161.1 | 245.9 | 362.1 | 362.1 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 1.1 | — | 0.2 | 0.2 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 5.4 | 6.3 | 6.3 | |
| + Dues to Other Creditors — Current | — | 33.9 | 64.1 | 64.1 | |