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 | 202.3 | 333.2 | 151.5 | 151.5 | |
| + Capital Work-in-Progress | 8.6 | 9.7 | 10.0 | 10.0 | |
| + Goodwill | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Intangibles | 1.8 | 12.2 | 8.7 | 8.7 | |
| + Intangibles under Development | — | 7.5 | 8.2 | 8.2 | |
| + Non-current Investments | 73.8 | 30.7 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 4.1 | 2.5 | 63.1 | 63.1 | |
| Non-current Financial Assets | 77.8 | 33.3 | 63.1 | 63.1 | |
| + Deferred Tax Assets | 4.6 | 13.3 | 0.1 | 0.1 | |
| + Other Non-current Assets | 0.7 | 8.5 | 61.5 | 61.5 | |
| Total Non-current Assets | 295.9 | 417.8 | 303.1 | 303.1 | |
| Current Assets | |||||
| + Inventories | 7.2 | 7.4 | 76.1 | 76.1 | |
| + Trade Receivables | 305.9 | 676.8 | 886.3 | 886.3 | |
| + Cash & Cash Equivalents | 33.1 | 281.6 | 183.7 | 183.7 | |
| + Other Bank Balances | 0.0 | 70.4 | 209.6 | 209.6 | |
| + Other Current Financial Assets | 83.2 | 30.2 | 67.7 | 67.7 | |
| Current Financial Assets | 422.2 | 1,059.0 | 1,347.3 | 1,347.3 | |
| + Other Current Assets | 72.6 | 313.4 | 903.4 | 903.4 | |
| Total Current Assets | 502.1 | 1,381.4 | 2,326.7 | 2,326.7 | |
| Total Assets | 798.0 | 1,799.2 | 2,842.7 | 2,842.7 | |
| Equity | |||||
| + Equity Share Capital | 23.1 | 25.8 | 27.4 | 27.4 | |
| + Other Equity / Reserves | 442.4 | 1,187.0 | 1,476.7 | 1,476.7 | |
| Equity — Owners of Parent | 465.6 | 1,212.8 | 1,504.2 | 1,504.2 | |
| + Minority Interest | -0.9 | -0.6 | 4.4 | 4.4 | |
| Total Equity | 464.7 | 1,212.2 | 1,508.6 | 1,508.6 | |
| Liabilities | |||||
| + Borrowings — Non-current | 53.0 | 91.8 | 28.8 | 28.8 | |
| + Other Non-current Financial Liab | 85.2 | 96.6 | 55.2 | 55.2 | |
| Non-current Financial Liabilities | 138.1 | 188.4 | 84.1 | 84.1 | |
| + Provisions — Non-current | 1.3 | 2.4 | 1.7 | 1.7 | |
| + Deferred Tax Liabilities | — | — | 3.3 | 3.3 | |
| Non-current Liabilities | 139.4 | 190.8 | 89.1 | 89.1 | |
| + Borrowings — Current | 64.2 | 79.8 | 133.3 | 133.3 | |
| + Trade Payables | 54.3 | 171.7 | 464.3 | 464.3 | |
| + Other Current Financial Liab | 18.4 | 31.3 | 218.9 | 218.9 | |
| Current Financial Liabilities | 136.9 | 282.8 | 816.5 | 816.5 | |
| + Provisions — Current | 0.6 | 0.8 | 0.9 | 0.9 | |
| + Current Tax Liabilities | — | 4.5 | 69.7 | 69.7 | |
| + Other Current Liabilities | 56.4 | 108.1 | 230.0 | 230.0 | |
| Current Liabilities | 193.9 | 396.2 | 1,117.1 | 1,117.1 | |
| Total Liabilities | 333.3 | 587.0 | 1,334.1 | 1,334.1 | |
| Total Equity & Liabilities | 798.0 | 1,799.2 | 2,842.7 | 2,842.7 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | — | — | 212.9 | 212.9 | |
| + Current Tax Assets | — | 1.6 | — | — | |
| Liabilities — additional as-filed lines | |||||
| + Liabilities of Disposal Group Held for Sale | — | — | 127.9 | 127.9 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 171.7 | 464.3 | 464.3 | |