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 | 16.2 | 20.7 | 27.2 | 27.2 | |
| + Capital Work-in-Progress | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Goodwill | 0.0 | 0.1 | 0.1 | 0.1 | |
| + Other Intangibles | 0.1 | 14.5 | 0.0 | 0.0 | |
| + Non-current Investments | 1.0 | 0.0 | 1.0 | 1.0 | |
| + Long-term Loans | 0.0 | 0.0 | 15.0 | 15.0 | |
| + Trade Receivables — Non-current | 0.0 | 0.0 | 0.2 | 0.2 | |
| + Other Non-current Financial Assets | 14.5 | 1.0 | — | — | |
| Non-current Financial Assets | 15.6 | 1.0 | 16.2 | 16.2 | |
| Total Non-current Assets | 31.9 | 36.4 | 43.6 | 43.6 | |
| Current Assets | |||||
| + Inventories | 71.7 | 69.4 | 72.1 | 72.1 | |
| + Trade Receivables | 12.8 | 21.7 | 21.3 | 21.3 | |
| + Cash & Cash Equivalents | 5.7 | 9.8 | 21.4 | 21.4 | |
| + Short-term Loans | 0.0 | 98.5 | 102.2 | 102.2 | |
| + Other Current Financial Assets | 75.9 | 0.0 | — | — | |
| Current Financial Assets | 94.4 | 130.0 | 144.9 | 144.9 | |
| Total Current Assets | 166.2 | 199.4 | 217.3 | 217.3 | |
| Total Assets | 198.0 | 235.9 | 261.0 | 261.0 | |
| Equity | |||||
| + Equity Share Capital | 21.3 | 24.1 | 25.1 | 25.1 | |
| + Other Equity / Reserves | 108.3 | 149.2 | 161.6 | 161.6 | |
| Equity — Owners of Parent | 129.6 | 173.3 | 186.7 | 186.7 | |
| Total Equity | 129.6 | 173.3 | 186.7 | 186.7 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.0 | 1.4 | 10.5 | 10.5 | |
| + Other Non-current Financial Liab | 0.7 | — | — | — | |
| Non-current Financial Liabilities | 0.7 | 1.4 | 10.5 | 10.5 | |
| + Provisions — Non-current | 0.0 | 0.6 | 0.5 | 0.5 | |
| + Deferred Tax Liabilities | 0.2 | 0.1 | — | — | |
| Non-current Liabilities | 0.9 | 2.2 | 11.1 | 11.1 | |
| + Borrowings — Current | 10.3 | 8.1 | 4.5 | 4.5 | |
| + Trade Payables | 50.4 | 31.3 | 37.5 | 37.5 | |
| + Other Current Financial Liab | 6.8 | 0.0 | — | — | |
| Current Financial Liabilities | 67.5 | 39.4 | 42.0 | 42.0 | |
| + Provisions — Current | 0.0 | 0.0 | 21.2 | 21.2 | |
| + Other Current Liabilities | 0.0 | 21.0 | — | — | |
| Current Liabilities | 67.5 | 60.4 | 63.2 | 63.2 | |
| Total Liabilities | 68.4 | 62.6 | 74.3 | 74.3 | |
| Total Equity & Liabilities | 198.0 | 235.9 | 261.0 | 261.0 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.0 | 0.0 | 0.4 | 0.4 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 31.3 | 37.5 | 37.5 | |