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 | 63.5 | 147.2 | 210.2 | 210.2 | |
| + Other Non-current Financial Assets | 0.9 | 48.7 | 58.0 | 58.0 | |
| Non-current Financial Assets | 0.9 | 48.7 | 58.0 | 58.0 | |
| + Other Non-current Assets | 2.2 | 0.0 | — | — | |
| Total Non-current Assets | 66.6 | 195.9 | 268.2 | 268.2 | |
| Current Assets | |||||
| + Current Investments | 0.4 | 0.8 | 8.2 | 8.2 | |
| + Trade Receivables | 295.1 | 374.8 | 495.1 | 495.1 | |
| + Cash & Cash Equivalents | 3.3 | 7.4 | 17.9 | 17.9 | |
| + Other Bank Balances | 44.6 | 11.8 | 1.3 | 1.3 | |
| + Short-term Loans | 0.5 | 0.5 | 0.5 | 0.5 | |
| + Other Current Financial Assets | 18.2 | 24.7 | 27.7 | 27.7 | |
| Current Financial Assets | 362.2 | 420.0 | 550.8 | 550.8 | |
| + Other Current Assets | 24.7 | 29.7 | 33.4 | 33.4 | |
| Total Current Assets | 386.8 | 456.1 | 594.1 | 594.1 | |
| Total Assets | 453.4 | 652.1 | 862.3 | 862.3 | |
| Equity | |||||
| + Equity Share Capital | 24.5 | 28.3 | 28.6 | 28.6 | |
| + Other Equity / Reserves | 158.9 | 294.4 | 335.8 | 335.8 | |
| Equity — Owners of Parent | 183.4 | 322.7 | 364.4 | 364.4 | |
| + Minority Interest | -0.4 | -2.0 | -6.1 | -6.1 | |
| Total Equity | 182.9 | 320.7 | 358.4 | 358.4 | |
| Liabilities | |||||
| + Borrowings — Non-current | 49.5 | 82.8 | 99.3 | 99.3 | |
| + Other Non-current Financial Liab | 0.4 | 1.7 | 3.4 | 3.4 | |
| Non-current Financial Liabilities | 49.8 | 84.5 | 102.7 | 102.7 | |
| + Provisions — Non-current | 1.2 | 1.4 | 1.7 | 1.7 | |
| + Deferred Tax Liabilities | 2.3 | 7.0 | 11.3 | 11.3 | |
| Non-current Liabilities | 53.3 | 92.8 | 115.7 | 115.7 | |
| + Borrowings — Current | 209.3 | 230.6 | 370.3 | 370.3 | |
| + Trade Payables | 3.4 | 3.8 | 6.2 | 6.2 | |
| + Other Current Financial Liab | 0.7 | 1.0 | 1.2 | 1.2 | |
| Current Financial Liabilities | 213.4 | 235.4 | 377.7 | 377.7 | |
| + Provisions — Current | 0.3 | 0.2 | 0.7 | 0.7 | |
| + Other Current Liabilities | 3.5 | 2.9 | 9.7 | 9.7 | |
| Current Liabilities | 217.2 | 238.5 | 388.2 | 388.2 | |
| Total Liabilities | 270.5 | 331.4 | 503.9 | 503.9 | |
| Total Equity & Liabilities | 453.4 | 652.1 | 862.3 | 862.3 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.0 | 6.5 | 9.9 | 9.9 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 0.0 | 0.0 | 0.0 | |
| + Dues to Other Creditors — Current | — | 3.8 | 6.2 | 6.2 | |