In ₹ Crore except Per Share 12 Months Ending | FY24 31/12/2023 | FY25 31/12/2024 | FY26 31/12/2025 | |
|---|---|---|---|---|
| Non-current Assets | ||||
| + Property, Plant & Equipment | — | — | 224.4 | |
| + Capital Work-in-Progress | 1.5 | — | 3.6 | |
| + Goodwill | — | — | 394.7 | |
| + Other Intangibles | — | 41.6 | 155.1 | |
| + Long-term Loans | 0.2 | — | 0.1 | |
| + Other Non-current Financial Assets | 0.7 | — | 0.3 | |
| Non-current Financial Assets | 0.9 | — | 0.4 | |
| + Deferred Tax Assets | 3.7 | — | — | |
| + Other Non-current Assets | — | — | 39.6 | |
| Total Non-current Assets | — | — | 817.8 | |
| Current Assets | ||||
| + Inventories | 32.9 | — | 53.5 | |
| + Trade Receivables | 101.5 | 121.2 | 153.4 | |
| + Cash & Cash Equivalents | 207.6 | — | 96.8 | |
| + Other Bank Balances | — | — | 230.3 | |
| + Short-term Loans | 0.1 | — | 0.2 | |
| + Other Current Financial Assets | 2.4 | — | 6.1 | |
| Current Financial Assets | 333.9 | — | 486.7 | |
| + Other Current Assets | 5.8 | — | 10.2 | |
| Total Current Assets | 372.7 | — | 550.4 | |
| Total Assets | 419.5 | — | 1,368.2 | |
| Equity | ||||
| + Equity Share Capital | 6.4 | — | 7.5 | |
| + Other Equity / Reserves | 280.2 | — | 1,028.7 | |
| Equity — Owners of Parent | 286.6 | — | 1,036.3 | |
| + Minority Interest | — | — | 83.6 | |
| Total Equity | 286.6 | — | 1,119.9 | |
| Liabilities | ||||
| + Other Non-current Financial Liab | 0.4 | — | 1.7 | |
| Non-current Financial Liabilities | — | — | 1.7 | |
| + Deferred Tax Liabilities | — | — | 56.9 | |
| Non-current Liabilities | — | — | 58.7 | |
| + Trade Payables | 113.4 | — | 155.6 | |
| + Other Current Financial Liab | 11.8 | — | 13.4 | |
| Current Financial Liabilities | — | — | 169.0 | |
| + Provisions — Current | — | — | 1.7 | |
| + Current Tax Liabilities | — | — | 0.9 | |
| + Other Current Liabilities | — | 3.7 | 18.1 | |
| Current Liabilities | 131.1 | 137.8 | 189.7 | |
| Total Liabilities | 132.9 | — | 248.3 | |
| Total Equity & Liabilities | 419.5 | — | 1,368.2 | |
| Trade Payables — MSME split | ||||
| + Dues to Micro & Small — Current | — | — | 7.5 | |
| + Dues to Other Creditors — Current | — | — | 148.1 | |