In ₹ Crore except Per Share 12 Months Ending | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | Last 12M 31/12/2025 | |
|---|---|---|---|---|---|
| Non-current Assets | |||||
| + Property, Plant & Equipment | 54.1 | 53.5 | 102.6 | 102.6 | |
| + Capital Work-in-Progress | 9.2 | 27.8 | 6.9 | 6.9 | |
| + Other Intangibles | 0.0 | 0.0 | 0.1 | 0.1 | |
| + Deferred Tax Assets | 0.5 | — | 0.0 | 0.0 | |
| Total Non-current Assets | 63.8 | 81.3 | 109.5 | 109.5 | |
| Current Assets | |||||
| + Inventories | 121.1 | 120.5 | 207.0 | 207.0 | |
| + Trade Receivables | 164.2 | 175.4 | 168.6 | 168.6 | |
| + Cash & Cash Equivalents | 6.8 | 13.0 | 10.5 | 10.5 | |
| + Other Bank Balances | 20.9 | 27.5 | 36.6 | 36.6 | |
| + Short-term Loans | 2.0 | 2.1 | 4.2 | 4.2 | |
| + Other Current Financial Assets | 0.0 | 46.4 | 44.3 | 44.3 | |
| Current Financial Assets | 193.9 | 264.4 | 264.2 | 264.2 | |
| + Other Current Assets | 61.5 | — | 0.0 | 0.0 | |
| Total Current Assets | 376.6 | 384.8 | 471.2 | 471.2 | |
| Total Assets | 440.3 | 466.1 | 580.7 | 580.7 | |
| Equity | |||||
| + Equity Share Capital | 24.0 | 24.0 | 24.0 | 24.0 | |
| + Other Equity / Reserves | 124.7 | 144.7 | 164.7 | 164.7 | |
| Equity — Owners of Parent | 148.7 | 168.7 | 188.7 | 188.7 | |
| Total Equity | 148.7 | 168.7 | 188.7 | 188.7 | |
| Liabilities | |||||
| + Borrowings — Non-current | 42.9 | 40.3 | 26.7 | 26.7 | |
| Non-current Financial Liabilities | 42.9 | 40.3 | 26.7 | 26.7 | |
| + Provisions — Non-current | 1.5 | 1.5 | 1.8 | 1.8 | |
| + Deferred Tax Liabilities | 0.0 | 0.8 | 1.7 | 1.7 | |
| Non-current Liabilities | 44.4 | 42.6 | 30.2 | 30.2 | |
| + Borrowings — Current | 68.4 | 98.7 | 168.8 | 168.8 | |
| + Trade Payables | 76.1 | 77.3 | 120.7 | 120.7 | |
| + Other Current Financial Liab | 5.0 | 11.3 | 16.5 | 16.5 | |
| Current Financial Liabilities | 149.5 | 187.3 | 306.0 | 306.0 | |
| + Provisions — Current | 10.1 | 6.0 | 7.3 | 7.3 | |
| + Other Current Liabilities | 87.7 | 61.6 | 48.5 | 48.5 | |
| Current Liabilities | 247.3 | 254.9 | 361.8 | 361.8 | |
| Total Liabilities | 291.6 | 297.5 | 392.0 | 392.0 | |
| Total Equity & Liabilities | 440.3 | 466.1 | 580.7 | 580.7 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | — | 120.7 | 120.7 | |