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 | 7.6 | 11.3 | 12.5 | 12.5 | |
| + Capital Work-in-Progress | 0.3 | 0.1 | 3.9 | 3.9 | |
| + Other Intangibles | 0.3 | 0.4 | 0.5 | 0.5 | |
| + Deferred Tax Assets | 0.1 | 0.2 | 0.3 | 0.3 | |
| + Other Non-current Assets | 0.8 | 3.7 | 1.6 | 1.6 | |
| Total Non-current Assets | 9.1 | 15.8 | 18.8 | 18.8 | |
| Current Assets | |||||
| + Inventories | 29.3 | 59.9 | 85.8 | 85.8 | |
| + Trade Receivables | 24.3 | 57.7 | 86.2 | 86.2 | |
| + Cash & Cash Equivalents | 0.0 | 0.1 | 0.1 | 0.1 | |
| + Other Bank Balances | 0.4 | 0.2 | 0.2 | 0.2 | |
| + Other Current Financial Assets | — | 7.2 | — | — | |
| Current Financial Assets | 24.7 | 65.2 | 86.5 | 86.5 | |
| + Other Current Assets | 5.8 | — | 46.5 | 46.5 | |
| Total Current Assets | 59.8 | 125.1 | 218.8 | 218.8 | |
| Total Assets | 68.9 | 140.9 | 237.6 | 237.6 | |
| Equity | |||||
| + Equity Share Capital | 9.8 | 12.7 | 14.7 | 14.7 | |
| + Other Equity / Reserves | 40.9 | 93.3 | 122.6 | 122.6 | |
| Equity — Owners of Parent | 50.7 | 106.0 | 137.3 | 137.3 | |
| Total Equity | 50.7 | 106.0 | 137.3 | 137.3 | |
| Liabilities | |||||
| + Borrowings — Non-current | 1.2 | 2.4 | 1.5 | 1.5 | |
| Non-current Financial Liabilities | 1.2 | 2.4 | 1.5 | 1.5 | |
| + Provisions — Non-current | 0.3 | 0.4 | 0.6 | 0.6 | |
| Non-current Liabilities | 1.5 | 2.8 | 2.1 | 2.1 | |
| + Borrowings — Current | 4.7 | 11.1 | 45.0 | 45.0 | |
| + Trade Payables | 10.8 | 17.0 | 44.8 | 44.8 | |
| Current Financial Liabilities | 15.5 | 28.0 | 89.8 | 89.8 | |
| + Provisions — Current | 0.9 | 3.9 | 8.1 | 8.1 | |
| + Other Current Liabilities | 0.3 | 0.3 | 0.3 | 0.3 | |
| Current Liabilities | 16.7 | 32.2 | 98.2 | 98.2 | |
| Total Liabilities | 18.2 | 35.0 | 100.3 | 100.3 | |
| Total Equity & Liabilities | 68.9 | 140.9 | 237.6 | 237.6 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 17.0 | 0.0 | 0.0 | |
| + Dues to Other Creditors — Current | — | 0.0 | 44.8 | 44.8 | |