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 | 11.4 | 12.0 | 12.9 | 12.9 | |
| + Capital Work-in-Progress | 0.0 | 10.7 | 14.8 | 14.8 | |
| + Goodwill | 81.5 | 135.7 | 167.0 | 167.0 | |
| + Other Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 99.9 | 198.0 | 16.0 | 16.0 | |
| Non-current Financial Assets | 99.9 | 198.0 | 16.0 | 16.0 | |
| + Deferred Tax Assets | 0.8 | 0.9 | 0.1 | 0.1 | |
| + Other Non-current Assets | 7.5 | 9.1 | 17.4 | 17.4 | |
| Total Non-current Assets | 201.2 | 366.4 | 228.2 | 228.2 | |
| Current Assets | |||||
| + Inventories | 1.6 | 0.5 | 0.2 | 0.2 | |
| + Current Investments | 14.9 | 110.0 | 126.2 | 126.2 | |
| + Trade Receivables | 25.2 | 93.4 | 119.2 | 119.2 | |
| + Cash & Cash Equivalents | 30.3 | 70.7 | 87.9 | 87.9 | |
| + Other Bank Balances | 221.7 | 20.7 | 173.9 | 173.9 | |
| + Other Current Financial Assets | 5.6 | 4.5 | 22.2 | 22.2 | |
| Current Financial Assets | 297.8 | 299.3 | 529.5 | 529.5 | |
| + Other Current Assets | 9.1 | 6.1 | 4.1 | 4.1 | |
| Total Current Assets | 308.5 | 305.9 | 533.8 | 533.8 | |
| Total Assets | 509.7 | 672.4 | 761.9 | 761.9 | |
| Equity | |||||
| + Equity Share Capital | 90.9 | 90.9 | 90.9 | 90.9 | |
| + Other Equity / Reserves | 340.3 | 391.9 | 431.6 | 431.6 | |
| Equity — Owners of Parent | 431.1 | 482.7 | 522.5 | 522.5 | |
| + Minority Interest | 6.6 | 35.6 | 47.3 | 47.3 | |
| Total Equity | 437.8 | 518.3 | 569.8 | 569.8 | |
| Liabilities | |||||
| + Other Non-current Financial Liab | 5.5 | 4.2 | 3.2 | 3.2 | |
| Non-current Financial Liabilities | 5.5 | 4.2 | 3.2 | 3.2 | |
| + Provisions — Non-current | 0.5 | 1.2 | 1.8 | 1.8 | |
| Non-current Liabilities | 6.1 | 5.3 | 5.0 | 5.0 | |
| + Trade Payables | 3.2 | 54.5 | 82.1 | 82.1 | |
| + Other Current Financial Liab | 55.9 | 80.8 | 88.7 | 88.7 | |
| Current Financial Liabilities | 59.1 | 135.3 | 170.8 | 170.8 | |
| + Provisions — Current | 0.4 | 0.2 | 0.8 | 0.8 | |
| + Other Current Liabilities | 6.4 | 13.2 | 15.6 | 15.6 | |
| Current Liabilities | 65.8 | 148.7 | 187.1 | 187.1 | |
| Total Liabilities | 71.9 | 154.1 | 192.1 | 192.1 | |
| Total Equity & Liabilities | 509.7 | 672.4 | 761.9 | 761.9 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 0.7 | 1.3 | 1.3 | |
| + Dues to Other Creditors — Current | — | 53.9 | 80.7 | 80.7 | |