In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | |
|---|---|---|---|---|
| Non-current Assets | ||||
| + Property, Plant & Equipment | 185.2 | 224.5 | 236.5 | |
| + Capital Work-in-Progress | 7.9 | 6.1 | 28.0 | |
| + Other Intangibles | 188.0 | 181.0 | 172.1 | |
| + Intangibles under Development | 7.6 | 11.9 | 2.3 | |
| + Trade Receivables — Non-current | — | — | 17.8 | |
| + Other Non-current Assets | 1.5 | 1.4 | 0.1 | |
| Total Non-current Assets | 1,373.2 | 1,631.4 | 2,357.3 | |
| Current Assets | ||||
| + Trade Receivables | 58.5 | 8.1 | — | |
| + Cash & Cash Equivalents | 16.8 | 43.8 | — | |
| + Other Bank Balances | 16.8 | 43.8 | — | |
| + Other Current Assets | 48.8 | 40.7 | 63.2 | |
| Total Current Assets | 438.1 | 664.2 | 1,372.7 | |
| Total Assets | 1,811.3 | 2,295.6 | 3,730.1 | |
| Equity | ||||
| + Equity Share Capital | 51.0 | 51.0 | 51.0 | |
| + Other Equity / Reserves | 1,499.2 | 1,876.5 | 2,765.2 | |
| Equity — Owners of Parent | 1,550.2 | 1,927.5 | 2,816.2 | |
| Total Equity | 1,550.2 | 1,927.5 | 2,816.2 | |
| Liabilities | ||||
| + Deferred Tax Liabilities | 9.8 | 24.7 | 38.7 | |
| Non-current Liabilities | 64.5 | 83.6 | 111.9 | |
| + Trade Payables | 56.4 | 73.3 | -0.1 | |
| + Provisions — Current | — | — | -5.9 | |
| + Other Current Liabilities | 84.7 | 132.3 | 399.4 | |
| Current Liabilities | 196.6 | 284.5 | 801.9 | |
| Total Liabilities | 261.1 | 368.1 | 913.8 | |
| Total Equity & Liabilities | 1,811.3 | 2,295.6 | 3,730.1 | |