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 | 11.6 | 15.3 | 17.8 | 17.8 | |
| + Capital Work-in-Progress | 1.0 | 0.0 | 0.0 | 0.0 | |
| + Other Intangibles | 0.3 | 0.2 | 0.0 | 0.0 | |
| + Non-current Investments | 25.5 | 43.3 | 62.2 | 62.2 | |
| + Other Non-current Financial Assets | 1.2 | 1.2 | 1.5 | 1.5 | |
| Non-current Financial Assets | 26.7 | 44.4 | 63.6 | 63.6 | |
| + Deferred Tax Assets | 1.5 | 1.6 | 1.6 | 1.6 | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.0 | 0.0 | |
| Total Non-current Assets | 41.1 | 61.5 | 83.0 | 83.0 | |
| Current Assets | |||||
| + Inventories | 0.9 | 2.0 | 2.5 | 2.5 | |
| + Trade Receivables | 26.7 | 28.5 | 42.3 | 42.3 | |
| + Cash & Cash Equivalents | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Bank Balances | 8.5 | 5.4 | 4.8 | 4.8 | |
| + Short-term Loans | 18.8 | 18.0 | 5.2 | 5.2 | |
| + Other Current Financial Assets | 0.0 | 0.0 | 0.0 | 0.0 | |
| Current Financial Assets | 54.0 | 51.8 | 52.3 | 52.3 | |
| + Other Current Assets | 1.5 | 1.1 | 2.6 | 2.6 | |
| Total Current Assets | 56.5 | 54.9 | 57.4 | 57.4 | |
| Total Assets | 97.5 | 116.4 | 140.4 | 140.4 | |
| Equity | |||||
| + Equity Share Capital | 10.2 | 10.2 | 10.2 | 10.2 | |
| + Other Equity / Reserves | 78.8 | 99.8 | 121.3 | 121.3 | |
| Equity — Owners of Parent | 89.0 | 110.0 | 131.5 | 131.5 | |
| + Minority Interest | -0.1 | -0.2 | -0.2 | -0.2 | |
| Total Equity | 88.8 | 109.8 | 131.3 | 131.3 | |
| Liabilities | |||||
| + Other Non-current Financial Liab | 0.7 | 1.3 | — | — | |
| Non-current Financial Liabilities | 0.7 | 1.3 | 0.0 | 0.0 | |
| + Other Non-current Liabilities | 0.0 | 0.0 | 0.3 | 0.3 | |
| Non-current Liabilities | 0.7 | 1.3 | 0.3 | 0.3 | |
| + Trade Payables | 3.2 | 2.5 | 4.6 | 4.6 | |
| + Other Current Financial Liab | — | 0.0 | 1.6 | 1.6 | |
| Current Financial Liabilities | 3.2 | 2.5 | 6.1 | 6.1 | |
| + Provisions — Current | 2.2 | 0.9 | 0.2 | 0.2 | |
| + Other Current Liabilities | 2.5 | 1.9 | 2.5 | 2.5 | |
| Current Liabilities | 8.0 | 5.3 | 8.9 | 8.9 | |
| Total Liabilities | 8.7 | 6.6 | 9.2 | 9.2 | |
| Total Equity & Liabilities | 97.5 | 116.4 | 140.4 | 140.4 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 2.5 | 4.6 | 4.6 | |