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 | 76.8 | 86.6 | 171.5 | 171.5 | |
| + Capital Work-in-Progress | 8.2 | 6.8 | 3.3 | 3.3 | |
| + Other Intangibles | 6.9 | 15.7 | 17.3 | 17.3 | |
| + Intangibles under Development | 14.3 | 5.3 | 7.1 | 7.1 | |
| + Non-current Investments | 0.1 | 0.1 | 0.1 | 0.1 | |
| + Long-term Loans | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | — | 11.5 | 13.9 | 13.9 | |
| Non-current Financial Assets | — | 11.6 | 14.1 | 14.1 | |
| + Deferred Tax Assets | 2.1 | — | 0.0 | 0.0 | |
| + Other Non-current Assets | — | 24.3 | 3.4 | 3.4 | |
| Total Non-current Assets | — | 150.3 | 216.6 | 216.6 | |
| Current Assets | |||||
| + Inventories | 96.7 | 120.7 | 149.1 | 149.1 | |
| + Trade Receivables | 89.2 | 109.5 | 246.4 | 246.4 | |
| + Cash & Cash Equivalents | — | 0.3 | 3.9 | 3.9 | |
| + Other Bank Balances | 1.2 | 0.8 | 1.1 | 1.1 | |
| + Short-term Loans | 0.0 | 0.1 | 0.0 | 0.0 | |
| + Other Current Financial Assets | — | 8.8 | 14.5 | 14.5 | |
| Current Financial Assets | — | 119.5 | 265.9 | 265.9 | |
| + Other Current Assets | 15.4 | 23.5 | 27.2 | 27.2 | |
| Total Current Assets | — | 263.7 | 442.2 | 442.2 | |
| Total Assets | 331.0 | 417.3 | 662.1 | 662.1 | |
| Equity | |||||
| + Equity Share Capital | 3.4 | 3.4 | 6.9 | 6.9 | |
| + Other Equity / Reserves | 121.1 | 156.4 | 201.7 | 201.7 | |
| Equity — Owners of Parent | — | 159.9 | 208.6 | 208.6 | |
| + Minority Interest | — | — | -2.8 | -2.8 | |
| Total Equity | — | 159.9 | 205.8 | 205.8 | |
| Liabilities | |||||
| + Borrowings — Non-current | 23.3 | 28.4 | 32.5 | 32.5 | |
| + Other Non-current Financial Liab | — | 3.8 | 6.2 | 6.2 | |
| Non-current Financial Liabilities | — | 32.2 | 38.7 | 38.7 | |
| + Provisions — Non-current | 5.2 | 5.3 | 16.6 | 16.6 | |
| + Deferred Tax Liabilities | — | 1.5 | 4.6 | 4.6 | |
| Non-current Liabilities | — | 39.0 | 59.9 | 59.9 | |
| + Borrowings — Current | 105.6 | 130.6 | 204.2 | 204.2 | |
| + Trade Payables | 47.3 | 59.9 | 118.9 | 118.9 | |
| + Other Current Financial Liab | 7.1 | 14.2 | 21.9 | 21.9 | |
| Current Financial Liabilities | — | 204.7 | 345.0 | 345.0 | |
| + Provisions — Current | 3.5 | 4.1 | 18.0 | 18.0 | |
| + Current Tax Liabilities | 1.0 | 2.3 | 1.2 | 1.2 | |
| + Other Current Liabilities | 7.2 | 7.3 | 32.1 | 32.1 | |
| Current Liabilities | — | 218.4 | 396.3 | 396.3 | |
| Total Liabilities | — | 257.4 | 456.3 | 456.3 | |
| Total Equity & Liabilities | 331.0 | 417.3 | 662.1 | 662.1 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | — | 3.3 | 3.2 | 3.2 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 1.4 | 2.9 | 2.9 | |
| + Dues to Other Creditors — Current | — | 58.5 | 116.0 | 116.0 | |