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 | 18.2 | 20.3 | 374.7 | 374.7 | |
| + Capital Work-in-Progress | 0.0 | — | 210.3 | 210.3 | |
| + Other Intangibles | 2.9 | 3.2 | 47.0 | 47.0 | |
| + Intangibles under Development | 279.4 | 312.4 | 0.1 | 0.1 | |
| + Long-term Loans | 7.7 | 26.6 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 1.2 | 0.8 | 2.7 | 2.7 | |
| Non-current Financial Assets | 9.0 | 27.3 | 2.7 | 2.7 | |
| + Deferred Tax Assets | 0.7 | — | 3.2 | 3.2 | |
| + Other Non-current Assets | 0.7 | 1.1 | 2.6 | 2.6 | |
| Total Non-current Assets | 310.8 | 364.2 | 640.5 | 640.5 | |
| Current Assets | |||||
| + Inventories | 19.0 | 15.2 | 40.8 | 40.8 | |
| + Current Investments | 64.3 | 113.5 | 16.7 | 16.7 | |
| + Trade Receivables | 34.6 | 35.2 | 67.2 | 67.2 | |
| + Cash & Cash Equivalents | 2.4 | 2.6 | 6.2 | 6.2 | |
| + Other Bank Balances | 48.0 | 21.0 | 45.9 | 45.9 | |
| + Short-term Loans | 0.0 | 16.8 | 0.0 | 0.0 | |
| + Other Current Financial Assets | 2.2 | 4.2 | 6.8 | 6.8 | |
| Current Financial Assets | 151.6 | 193.2 | 142.8 | 142.8 | |
| + Other Current Assets | 3.1 | 3.4 | — | — | |
| Total Current Assets | 173.8 | 211.8 | 183.6 | 183.6 | |
| Total Assets | 484.6 | 576.0 | 824.1 | 824.1 | |
| Equity | |||||
| + Equity Share Capital | 15.2 | 15.2 | 35.2 | 35.2 | |
| + Other Equity / Reserves | 378.6 | 454.5 | 620.3 | 620.3 | |
| Equity — Owners of Parent | 393.8 | 469.7 | 655.5 | 655.5 | |
| Total Equity | 393.8 | 469.7 | 655.5 | 655.5 | |
| Liabilities | |||||
| + Other Non-current Financial Liab | 3.1 | 5.2 | 4.8 | 4.8 | |
| Non-current Financial Liabilities | 3.1 | 5.2 | 4.8 | 4.8 | |
| + Provisions — Non-current | 1.1 | 1.5 | 0.0 | 0.0 | |
| + Deferred Tax Liabilities | 56.6 | 72.4 | 97.2 | 97.2 | |
| Non-current Liabilities | 60.8 | 79.0 | 102.0 | 102.0 | |
| + Trade Payables | 18.9 | 5.9 | 8.3 | 8.3 | |
| + Other Current Financial Liab | 3.6 | 8.0 | — | — | |
| Current Financial Liabilities | 22.5 | 13.8 | 8.3 | 8.3 | |
| + Provisions — Current | 0.2 | 1.0 | 1.7 | 1.7 | |
| + Current Tax Liabilities | 0.0 | 6.0 | — | — | |
| + Other Current Liabilities | 7.3 | 6.4 | 56.7 | 56.7 | |
| Current Liabilities | 30.0 | 27.3 | 66.7 | 66.7 | |
| Total Liabilities | 90.8 | 106.3 | 168.6 | 168.6 | |
| Total Equity & Liabilities | 484.6 | 576.0 | 824.1 | 824.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 1.4 | 4.0 | 4.0 | |
| + Dues to Other Creditors — Current | — | 4.4 | 4.3 | 4.3 | |