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 | 31.2 | 37.4 | 52.6 | 52.6 | |
| + Capital Work-in-Progress | 0.0 | — | 72.9 | 72.9 | |
| + Goodwill | 35.2 | 72.9 | 316.0 | 316.0 | |
| + Other Intangibles | 59.9 | 32.1 | 23.5 | 23.5 | |
| + Non-current Investments | 0.0 | 198.8 | 59.3 | 59.3 | |
| + Other Non-current Financial Assets | 8.9 | 14.2 | 10.6 | 10.6 | |
| Non-current Financial Assets | 8.9 | 213.1 | 69.9 | 69.9 | |
| + Deferred Tax Assets | 0.5 | 3.1 | 2.4 | 2.4 | |
| + Other Non-current Assets | — | — | 55.0 | 55.0 | |
| Total Non-current Assets | 135.7 | 358.6 | 592.3 | 592.3 | |
| Current Assets | |||||
| + Trade Receivables | 69.2 | 73.8 | 97.3 | 97.3 | |
| + Cash & Cash Equivalents | 8.4 | 9.1 | 55.0 | 55.0 | |
| + Other Bank Balances | 9.7 | 4.4 | 5.9 | 5.9 | |
| + Short-term Loans | 0.0 | 0.0 | 4.9 | 4.9 | |
| + Other Current Financial Assets | 2.1 | 1.7 | 46.3 | 46.3 | |
| Current Financial Assets | 89.4 | 88.9 | 209.4 | 209.4 | |
| + Other Current Assets | 27.9 | 53.3 | 35.1 | 35.1 | |
| Total Current Assets | 117.2 | 142.2 | 244.5 | 244.5 | |
| Total Assets | 253.0 | 500.9 | 836.8 | 836.8 | |
| Equity | |||||
| + Equity Share Capital | 42.7 | 52.5 | 52.6 | 52.6 | |
| + Other Equity / Reserves | 96.9 | 352.5 | 394.0 | 394.0 | |
| Equity — Owners of Parent | 139.7 | 405.0 | 446.6 | 446.6 | |
| + Minority Interest | — | 0.0 | 15.8 | 15.8 | |
| Total Equity | 139.7 | 405.0 | 462.4 | 462.4 | |
| Liabilities | |||||
| + Borrowings — Non-current | 29.8 | 1.5 | 141.2 | 141.2 | |
| + Other Non-current Financial Liab | 16.8 | 45.5 | 124.2 | 124.2 | |
| Non-current Financial Liabilities | 46.6 | 47.0 | 265.5 | 265.5 | |
| + Provisions — Non-current | 2.3 | 3.2 | 5.6 | 5.6 | |
| + Other Non-current Liabilities | 2.5 | 1.6 | 10.8 | 10.8 | |
| Non-current Liabilities | 51.4 | 51.8 | 281.9 | 281.9 | |
| + Borrowings — Current | 28.2 | 5.6 | 18.5 | 18.5 | |
| + Trade Payables | 4.0 | 4.6 | 9.5 | 9.5 | |
| + Other Current Financial Liab | 9.9 | 22.8 | 40.7 | 40.7 | |
| Current Financial Liabilities | 42.1 | 33.0 | 68.7 | 68.7 | |
| + Provisions — Current | 1.7 | 2.9 | 3.5 | 3.5 | |
| + Other Current Liabilities | 18.1 | 8.2 | 20.3 | 20.3 | |
| Current Liabilities | 61.9 | 44.1 | 92.5 | 92.5 | |
| Total Liabilities | 113.3 | 95.9 | 374.4 | 374.4 | |
| Total Equity & Liabilities | 253.0 | 500.9 | 836.8 | 836.8 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 2.1 | 1.2 | 1.2 | |
| + Dues to Other Creditors — Current | — | 2.5 | 8.3 | 8.3 | |