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 | 11.5 | 11.8 | 11.6 | 11.6 | |
| + Investment Property | 1.1 | — | — | — | |
| + Goodwill | 6.3 | 6.3 | 6.3 | 6.3 | |
| + Other Intangibles | 2.5 | 4.8 | 4.9 | 4.9 | |
| + Intangibles under Development | 3.3 | 3.8 | 4.1 | 4.1 | |
| + Non-current Investments | 3.5 | 3.6 | 48.0 | 48.0 | |
| + Long-term Loans | 0.3 | 1.2 | 0.4 | 0.4 | |
| + Other Non-current Financial Assets | 0.9 | 4.9 | 5.1 | 5.1 | |
| Non-current Financial Assets | 4.8 | 9.8 | 53.5 | 53.5 | |
| + Deferred Tax Assets | 0.2 | 0.5 | 0.7 | 0.7 | |
| + Other Non-current Assets | 0.8 | 0.3 | — | — | |
| Total Non-current Assets | 30.4 | 37.3 | 81.0 | 81.0 | |
| Current Assets | |||||
| + Inventories | 0.0 | 7.3 | 6.5 | 6.5 | |
| + Current Investments | 6.3 | 0.0 | 0.0 | 0.0 | |
| + Trade Receivables | 51.3 | 74.5 | 91.0 | 91.0 | |
| + Cash & Cash Equivalents | 3.4 | 1.9 | 6.2 | 6.2 | |
| + Other Bank Balances | 2.7 | 0.0 | 0.1 | 0.1 | |
| + Short-term Loans | 0.1 | 0.0 | 0.0 | 0.0 | |
| + Other Current Financial Assets | 0.4 | 0.4 | — | — | |
| Current Financial Assets | 64.2 | 76.9 | 97.2 | 97.2 | |
| + Other Current Assets | 0.8 | 0.6 | 0.9 | 0.9 | |
| Total Current Assets | 65.0 | 84.8 | 107.9 | 107.9 | |
| Total Assets | 95.5 | 122.1 | 188.9 | 188.9 | |
| Equity | |||||
| + Equity Share Capital | 11.2 | 11.3 | 11.3 | 11.3 | |
| + Other Equity / Reserves | 44.2 | 57.4 | 98.1 | 98.1 | |
| Equity — Owners of Parent | 55.5 | 68.6 | 109.3 | 109.3 | |
| + Minority Interest | 2.8 | 0.1 | -0.0 | -0.0 | |
| Total Equity | 58.3 | 68.8 | 109.3 | 109.3 | |
| Liabilities | |||||
| + Borrowings — Non-current | 4.0 | 6.6 | 10.7 | 10.7 | |
| + Other Non-current Financial Liab | 1.5 | — | 1.3 | 1.3 | |
| Non-current Financial Liabilities | 5.5 | 6.6 | 12.0 | 12.0 | |
| + Provisions — Non-current | 0.4 | 0.9 | 1.9 | 1.9 | |
| + Deferred Tax Liabilities | 0.2 | 0.0 | 5.5 | 5.5 | |
| + Other Non-current Liabilities | — | 1.4 | — | — | |
| Non-current Liabilities | 6.2 | 8.8 | 19.4 | 19.4 | |
| + Borrowings — Current | 8.8 | 11.8 | 18.4 | 18.4 | |
| + Trade Payables | 10.3 | 19.2 | 26.1 | 26.1 | |
| + Other Current Financial Liab | 7.3 | 7.1 | 9.9 | 9.9 | |
| Current Financial Liabilities | 26.3 | 38.0 | 54.5 | 54.5 | |
| + Provisions — Current | 0.6 | 0.6 | 1.3 | 1.3 | |
| + Current Tax Liabilities | 0.2 | 0.0 | — | — | |
| + Other Current Liabilities | 3.8 | 5.8 | 4.4 | 4.4 | |
| Current Liabilities | 31.0 | 44.5 | 60.2 | 60.2 | |
| Total Liabilities | 37.2 | 53.3 | 79.6 | 79.6 | |
| Total Equity & Liabilities | 95.5 | 122.1 | 188.9 | 188.9 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.0 | 0.0 | 3.4 | 3.4 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 3.5 | 0.5 | 0.5 | |
| + Dues to Other Creditors — Current | — | 15.7 | 25.6 | 25.6 | |