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 | 322.3 | 294.9 | 450.2 | 450.2 | |
| + Capital Work-in-Progress | 43.0 | 77.6 | 1.2 | 1.2 | |
| + Other Non-current Financial Assets | 5.0 | 31.0 | 41.9 | 41.9 | |
| Non-current Financial Assets | 5.0 | 31.0 | 41.9 | 41.9 | |
| + Other Non-current Assets | 1.8 | 0.9 | 0.9 | 0.9 | |
| Total Non-current Assets | 372.0 | 404.4 | 494.3 | 494.3 | |
| Current Assets | |||||
| + Inventories | 142.3 | 148.9 | 310.5 | 310.5 | |
| + Trade Receivables | 264.1 | 378.4 | 715.2 | 715.2 | |
| + Cash & Cash Equivalents | 2.6 | 12.0 | 21.3 | 21.3 | |
| + Other Bank Balances | 2.6 | 15.8 | 21.1 | 21.1 | |
| + Short-term Loans | 0.1 | 0.1 | 7.5 | 7.5 | |
| + Other Current Financial Assets | 6.7 | 17.6 | 8.0 | 8.0 | |
| Current Financial Assets | 276.2 | 423.9 | 773.2 | 773.2 | |
| + Other Current Assets | 54.2 | 58.8 | 62.7 | 62.7 | |
| Total Current Assets | 472.7 | 631.6 | 1,146.4 | 1,146.4 | |
| Total Assets | 844.7 | 1,036.1 | 1,640.7 | 1,640.7 | |
| Equity | |||||
| + Equity Share Capital | 61.8 | 61.8 | 61.8 | 61.8 | |
| + Other Equity / Reserves | 238.8 | 322.0 | 498.9 | 498.9 | |
| Equity — Owners of Parent | 300.6 | 383.8 | 560.7 | 560.7 | |
| Total Equity | 300.6 | 383.8 | 560.7 | 560.7 | |
| Liabilities | |||||
| + Borrowings — Non-current | 159.0 | 133.4 | 154.4 | 154.4 | |
| + Other Non-current Financial Liab | 8.4 | 1.6 | 2.4 | 2.4 | |
| Non-current Financial Liabilities | 167.4 | 135.0 | 156.8 | 156.8 | |
| + Provisions — Non-current | 0.4 | 0.7 | 0.5 | 0.5 | |
| + Deferred Tax Liabilities | 19.0 | 34.0 | 52.7 | 52.7 | |
| + Other Non-current Liabilities | 0.9 | 34.3 | — | — | |
| Non-current Liabilities | 187.7 | 204.0 | 237.9 | 237.9 | |
| + Borrowings — Current | 276.2 | 241.8 | 578.2 | 578.2 | |
| + Trade Payables | 58.7 | 166.7 | 224.5 | 224.5 | |
| + Other Current Financial Liab | 3.3 | 11.8 | 17.5 | 17.5 | |
| Current Financial Liabilities | 338.2 | 420.3 | 820.2 | 820.2 | |
| + Provisions — Current | 0.2 | 0.2 | 0.4 | 0.4 | |
| + Current Tax Liabilities | 0.9 | 2.2 | 2.1 | 2.1 | |
| + Other Current Liabilities | 17.2 | 25.5 | 19.4 | 19.4 | |
| Current Liabilities | 356.5 | 448.2 | 842.1 | 842.1 | |
| Total Liabilities | 544.1 | 652.3 | 1,080.0 | 1,080.0 | |
| Total Equity & Liabilities | 844.7 | 1,036.1 | 1,640.7 | 1,640.7 | |
| Liabilities — additional as-filed lines | |||||
| + Deferred Government Grants — Non-current | 0.0 | 0.0 | 27.9 | 27.9 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 13.0 | 4.6 | 4.6 | |
| + Dues to Other Creditors — Current | — | 153.6 | 219.9 | 219.9 | |