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 | 29.0 | 66.1 | 153.3 | 153.3 | |
| + Capital Work-in-Progress | — | 3.2 | 0.7 | 0.7 | |
| + Investment Property | 2.2 | 2.2 | 2.2 | 2.2 | |
| + Other Intangibles | 0.4 | 0.3 | 0.2 | 0.2 | |
| + Intangibles under Development | 14.7 | — | — | — | |
| + Non-current Investments | 0.0 | 14.4 | 13.0 | 13.0 | |
| + Trade Receivables — Non-current | 3.3 | — | 31.1 | 31.1 | |
| + Other Non-current Financial Assets | — | — | 12.4 | 12.4 | |
| Non-current Financial Assets | 3.3 | 14.4 | 56.5 | 56.5 | |
| + Deferred Tax Assets | 0.2 | — | — | — | |
| + Other Non-current Assets | 12.4 | 14.8 | — | — | |
| Total Non-current Assets | 62.1 | 101.0 | 213.0 | 213.0 | |
| Current Assets | |||||
| + Inventories | 38.9 | 70.5 | 59.9 | 59.9 | |
| + Trade Receivables | 86.4 | 145.4 | 219.4 | 219.4 | |
| + Cash & Cash Equivalents | 32.6 | 14.3 | 2.5 | 2.5 | |
| + Other Bank Balances | 33.8 | 28.3 | 68.2 | 68.2 | |
| Current Financial Assets | 152.8 | 187.9 | 290.1 | 290.1 | |
| + Other Current Assets | 22.7 | 50.4 | 122.1 | 122.1 | |
| Total Current Assets | 214.4 | 308.8 | 472.1 | 472.1 | |
| Total Assets | 276.5 | 409.8 | 685.0 | 685.0 | |
| Equity | |||||
| + Equity Share Capital | 21.7 | 22.5 | 22.6 | 22.6 | |
| + Other Equity / Reserves | 120.2 | 214.1 | 265.4 | 265.4 | |
| Equity — Owners of Parent | 141.9 | 236.6 | 288.0 | 288.0 | |
| + Minority Interest | 0.2 | 1.0 | 7.9 | 7.9 | |
| Total Equity | 142.1 | 237.6 | 295.9 | 295.9 | |
| Liabilities | |||||
| + Borrowings — Non-current | 13.1 | 13.6 | 53.6 | 53.6 | |
| + Other Non-current Financial Liab | — | — | 1.5 | 1.5 | |
| Non-current Financial Liabilities | 13.5 | 14.5 | 56.3 | 56.3 | |
| + Provisions — Non-current | 4.0 | 9.5 | 10.2 | 10.2 | |
| + Deferred Tax Liabilities | — | 2.2 | 0.3 | 0.3 | |
| + Other Non-current Liabilities | 3.2 | 2.2 | — | — | |
| Non-current Liabilities | 20.6 | 28.4 | 66.8 | 66.8 | |
| + Borrowings — Current | 59.6 | 61.6 | 155.7 | 155.7 | |
| + Trade Payables | 39.4 | 54.3 | 142.2 | 142.2 | |
| + Other Current Financial Liab | — | — | 4.5 | 4.5 | |
| Current Financial Liabilities | 99.0 | 115.9 | 302.4 | 302.4 | |
| + Provisions — Current | 5.8 | 15.1 | 5.1 | 5.1 | |
| + Current Tax Liabilities | — | — | 7.5 | 7.5 | |
| + Other Current Liabilities | 9.0 | 12.9 | 7.3 | 7.3 | |
| Current Liabilities | 113.8 | 143.9 | 322.4 | 322.4 | |
| Total Liabilities | 134.4 | 172.2 | 389.2 | 389.2 | |
| Total Equity & Liabilities | 276.5 | 409.8 | 685.0 | 685.0 | |
| Liabilities — additional as-filed lines | |||||
| + Trade Payables — Non-current | 0.4 | 0.9 | 1.2 | 1.2 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 0.0 | 7.3 | 7.3 | |
| + Dues to Micro & Small — Non-current | — | — | 0.6 | 0.6 | |
| + Dues to Other Creditors — Current | — | 54.3 | 134.9 | 134.9 | |
| + Dues to Other Creditors — Non-current | — | 0.9 | 0.6 | 0.6 | |