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 | 13.5 | 18.7 | 20.9 | 20.9 | |
| + Capital Work-in-Progress | — | 0.2 | 0.2 | 0.2 | |
| + Goodwill | 30.7 | 57.0 | 61.6 | 61.6 | |
| + Other Intangibles | 0.7 | 1.1 | 0.9 | 0.9 | |
| + Intangibles under Development | 0.1 | 0.5 | 1.4 | 1.4 | |
| + Other Non-current Financial Assets | — | 8.8 | 7.9 | 7.9 | |
| Non-current Financial Assets | — | 8.8 | 7.9 | 7.9 | |
| + Deferred Tax Assets | 8.2 | 11.1 | 12.3 | 12.3 | |
| + Other Non-current Assets | — | 1.2 | 0.9 | 0.9 | |
| Total Non-current Assets | — | 98.6 | 106.4 | 106.4 | |
| Current Assets | |||||
| + Inventories | 26.6 | 48.5 | 61.8 | 61.8 | |
| + Trade Receivables | — | 44.6 | 68.1 | 68.1 | |
| + Cash & Cash Equivalents | 5.8 | 16.9 | 17.7 | 17.7 | |
| + Other Bank Balances | 3.6 | 4.4 | 8.6 | 8.6 | |
| Current Financial Assets | — | 65.9 | 94.4 | 94.4 | |
| + Other Current Assets | — | 7.2 | 9.4 | 9.4 | |
| Total Current Assets | — | 123.0 | 167.0 | 167.0 | |
| Total Assets | 138.2 | 221.5 | 273.4 | 273.4 | |
| Equity | |||||
| + Equity Share Capital | 6.2 | 12.3 | 12.3 | 12.3 | |
| + Other Equity / Reserves | -11.6 | 56.7 | 76.9 | 76.9 | |
| Equity — Owners of Parent | — | 69.0 | 89.2 | 89.2 | |
| Total Equity | -4.3 | 69.0 | 89.2 | 89.2 | |
| Liabilities | |||||
| + Borrowings — Non-current | — | 20.5 | 22.5 | 22.5 | |
| + Other Non-current Financial Liab | — | 3.1 | 2.8 | 2.8 | |
| Non-current Financial Liabilities | — | 23.6 | 25.3 | 25.3 | |
| + Provisions — Non-current | — | 30.4 | 32.9 | 32.9 | |
| + Deferred Tax Liabilities | 1.6 | 2.0 | — | — | |
| Non-current Liabilities | — | 56.1 | 58.1 | 58.1 | |
| + Borrowings — Current | — | 4.5 | 13.5 | 13.5 | |
| + Trade Payables | — | 86.0 | 98.6 | 98.6 | |
| + Other Current Financial Liab | — | 0.8 | 0.6 | 0.6 | |
| Current Financial Liabilities | — | 91.3 | 112.8 | 112.8 | |
| + Provisions — Current | — | 0.9 | 1.1 | 1.1 | |
| + Other Current Liabilities | — | 4.2 | 12.2 | 12.2 | |
| Current Liabilities | — | 96.4 | 126.0 | 126.0 | |
| Total Liabilities | — | 152.5 | 184.2 | 184.2 | |
| Total Equity & Liabilities | 138.2 | 221.5 | 273.4 | 273.4 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | — | 1.4 | 1.5 | 1.5 | |
| + Financial Assets | 9.4 | — | — | — | |
| + Non-financial Assets | 79.7 | — | — | — | |
| Liabilities — additional as-filed lines | |||||
| + Non-financial Liabilities | 1.6 | — | — | — | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 5.4 | 6.0 | 6.0 | |
| + Dues to Other Creditors — Current | — | 80.6 | 92.7 | 92.7 | |