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 | 8.8 | 8.2 | 8.2 | 8.2 | |
| + Capital Work-in-Progress | — | 2.1 | — | — | |
| + Other Intangibles | 0.0 | 0.1 | 4.1 | 4.1 | |
| + Investments (Equity Method) | — | — | 2.8 | 2.8 | |
| + Non-current Investments | 0.0 | 2.8 | 0.0 | 0.0 | |
| Non-current Financial Assets | 0.0 | 2.8 | 0.0 | 0.0 | |
| + Deferred Tax Assets | 0.3 | 0.5 | 0.6 | 0.6 | |
| Total Non-current Assets | 9.2 | 13.7 | 15.6 | 15.6 | |
| Current Assets | |||||
| + Inventories | 77.8 | 105.7 | 173.4 | 173.4 | |
| + Trade Receivables | 147.0 | 237.8 | 565.1 | 565.1 | |
| + Cash & Cash Equivalents | 7.2 | 43.9 | 5.4 | 5.4 | |
| + Other Bank Balances | 10.0 | 11.4 | 16.8 | 16.8 | |
| + Other Current Financial Assets | 1.4 | 5.3 | 0.2 | 0.2 | |
| Current Financial Assets | 165.6 | 298.3 | 587.4 | 587.4 | |
| + Other Current Assets | 108.8 | 114.0 | 160.8 | 160.8 | |
| Total Current Assets | 352.2 | 518.0 | 921.7 | 921.7 | |
| Total Assets | 361.4 | 531.7 | 937.2 | 937.2 | |
| Equity | |||||
| + Equity Share Capital | 13.5 | 15.0 | 15.0 | 15.0 | |
| + Other Equity / Reserves | 202.2 | 279.0 | 348.6 | 348.6 | |
| Equity — Owners of Parent | 215.7 | 294.0 | 363.6 | 363.6 | |
| + Minority Interest | 8.3 | 15.2 | 23.7 | 23.7 | |
| Total Equity | 224.0 | 309.3 | 387.3 | 387.3 | |
| Liabilities | |||||
| + Borrowings — Non-current | 7.3 | 2.3 | 0.0 | 0.0 | |
| + Other Non-current Financial Liab | — | 1.1 | — | — | |
| Non-current Financial Liabilities | 7.3 | 3.4 | 0.0 | 0.0 | |
| + Provisions — Non-current | 0.0 | 0.0 | 1.6 | 1.6 | |
| + Other Non-current Liabilities | 1.1 | — | — | — | |
| Non-current Liabilities | 8.3 | 3.4 | 1.6 | 1.6 | |
| + Borrowings — Current | 66.3 | 69.5 | 324.2 | 324.2 | |
| + Trade Payables | 52.1 | 135.3 | 185.1 | 185.1 | |
| + Other Current Financial Liab | 5.1 | 6.6 | 17.0 | 17.0 | |
| Current Financial Liabilities | 123.5 | 211.5 | 526.4 | 526.4 | |
| + Provisions — Current | 0.4 | 0.5 | 0.6 | 0.6 | |
| + Current Tax Liabilities | 2.3 | 1.0 | 2.3 | 2.3 | |
| + Other Current Liabilities | 2.8 | 6.1 | 19.1 | 19.1 | |
| Current Liabilities | 129.0 | 219.1 | 548.4 | 548.4 | |
| Total Liabilities | 137.3 | 222.5 | 549.9 | 549.9 | |
| Total Equity & Liabilities | 361.4 | 531.7 | 937.2 | 937.2 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 11.9 | 30.2 | 30.2 | |
| + Dues to Other Creditors — Current | — | 123.4 | 154.9 | 154.9 | |