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 | 1.2 | 2.1 | 2.1 | 2.1 | |
| + Goodwill | 11.8 | 11.8 | 11.8 | 11.8 | |
| + Other Intangibles | 7.0 | 12.7 | 9.9 | 9.9 | |
| + Intangibles under Development | 0.0 | 0.0 | 5.4 | 5.4 | |
| + Non-current Investments | 0.4 | 1.2 | 21.5 | 21.5 | |
| + Other Non-current Financial Assets | 10.0 | 35.6 | 2.6 | 2.6 | |
| Non-current Financial Assets | 10.4 | 36.8 | 24.1 | 24.1 | |
| + Deferred Tax Assets | 1.0 | 0.1 | 0.4 | 0.4 | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.3 | 0.3 | |
| Total Non-current Assets | 31.3 | 63.6 | 54.1 | 54.1 | |
| Current Assets | |||||
| + Trade Receivables | 14.1 | 13.1 | 18.2 | 18.2 | |
| + Cash & Cash Equivalents | 0.0 | 0.0 | 0.1 | 0.1 | |
| + Other Bank Balances | 1.7 | 1.9 | 39.6 | 39.6 | |
| + Short-term Loans | 0.3 | 16.2 | 2.6 | 2.6 | |
| + Other Current Financial Assets | 0.0 | 0.3 | 0.0 | 0.0 | |
| Current Financial Assets | 16.1 | 31.6 | 60.6 | 60.6 | |
| + Other Current Assets | 0.1 | 0.1 | — | — | |
| Total Current Assets | 16.6 | 32.9 | 60.8 | 60.8 | |
| Total Assets | 47.9 | 96.5 | 114.9 | 114.9 | |
| Equity | |||||
| + Equity Share Capital | 29.8 | 54.2 | 54.2 | 54.2 | |
| + Other Equity / Reserves | 5.6 | 20.5 | 23.4 | 23.4 | |
| Equity — Owners of Parent | 35.3 | 74.7 | 77.6 | 77.6 | |
| Total Equity | 35.3 | 74.7 | 77.6 | 77.6 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.7 | 0.4 | 3.4 | 3.4 | |
| + Other Non-current Financial Liab | 0.4 | 0.8 | 0.3 | 0.3 | |
| Non-current Financial Liabilities | 1.1 | 1.2 | 3.7 | 3.7 | |
| + Provisions — Non-current | 0.1 | 0.5 | 1.3 | 1.3 | |
| + Deferred Tax Liabilities | 0.7 | 0.4 | 0.7 | 0.7 | |
| + Other Non-current Liabilities | 4.3 | 0.0 | 0.6 | 0.6 | |
| Non-current Liabilities | 6.2 | 2.1 | 6.3 | 6.3 | |
| + Borrowings — Current | 2.3 | 14.6 | 22.3 | 22.3 | |
| + Trade Payables | 0.7 | 2.3 | 4.1 | 4.1 | |
| + Other Current Financial Liab | 0.0 | 0.4 | 0.5 | 0.5 | |
| Current Financial Liabilities | 3.1 | 17.3 | 26.9 | 26.9 | |
| + Provisions — Current | 1.2 | 0.0 | 0.1 | 0.1 | |
| + Current Tax Liabilities | 0.1 | 0.5 | 1.3 | 1.3 | |
| + Other Current Liabilities | 2.0 | 1.8 | 2.7 | 2.7 | |
| Current Liabilities | 6.4 | 19.7 | 31.0 | 31.0 | |
| Total Liabilities | 12.6 | 21.8 | 37.3 | 37.3 | |
| Total Equity & Liabilities | 47.9 | 96.5 | 114.9 | 114.9 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.5 | 1.2 | 0.2 | 0.2 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 0.0 | 0.0 | 0.0 | |
| + Dues to Other Creditors — Current | — | 2.3 | 4.1 | 4.1 | |