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 | 3.5 | 10.0 | 9.9 | 9.9 | |
| + Other Intangibles | 46.6 | 58.0 | 70.7 | 70.7 | |
| + Intangibles under Development | 16.7 | 16.1 | 19.6 | 19.6 | |
| + Non-current Investments | 5.6 | 5.6 | 2.3 | 2.3 | |
| + Trade Receivables — Non-current | 0.3 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 12.9 | 14.3 | 12.7 | 12.7 | |
| Non-current Financial Assets | 18.8 | 19.9 | 15.0 | 15.0 | |
| + Deferred Tax Assets | 2.0 | 2.6 | 4.2 | 4.2 | |
| + Other Non-current Assets | 0.1 | 0.8 | 1.8 | 1.8 | |
| Total Non-current Assets | 87.6 | 107.4 | 121.1 | 121.1 | |
| Current Assets | |||||
| + Inventories | 0.0 | 1.3 | 2.9 | 2.9 | |
| + Current Investments | 9.8 | 4.1 | 2.8 | 2.8 | |
| + Trade Receivables | 45.8 | 43.6 | 34.6 | 34.6 | |
| + Cash & Cash Equivalents | 1.4 | 2.6 | 12.7 | 12.7 | |
| + Other Bank Balances | 0.0 | 34.4 | 20.3 | 20.3 | |
| + Other Current Financial Assets | 49.4 | 53.2 | 54.6 | 54.6 | |
| Current Financial Assets | 106.4 | 137.8 | 125.0 | 125.0 | |
| + Other Current Assets | 0.8 | 1.1 | 4.2 | 4.2 | |
| Total Current Assets | 107.4 | 140.5 | 132.5 | 132.5 | |
| Total Assets | 195.0 | 247.9 | 253.5 | 253.5 | |
| Equity | |||||
| + Equity Share Capital | 12.8 | 13.8 | 13.8 | 13.8 | |
| + Other Equity / Reserves | 112.3 | 155.0 | 157.9 | 157.9 | |
| Equity — Owners of Parent | 125.1 | 168.8 | 171.8 | 171.8 | |
| + Minority Interest | — | -1.0 | -1.3 | -1.3 | |
| Total Equity | 125.1 | 167.8 | 170.4 | 170.4 | |
| Liabilities | |||||
| + Borrowings — Non-current | 4.2 | 6.0 | 3.5 | 3.5 | |
| + Other Non-current Financial Liab | 6.3 | 0.0 | 0.0 | 0.0 | |
| Non-current Financial Liabilities | 10.4 | 6.0 | 3.5 | 3.5 | |
| + Provisions — Non-current | 1.5 | 1.9 | 3.9 | 3.9 | |
| + Deferred Tax Liabilities | 0.2 | 0.1 | 0.1 | 0.1 | |
| + Other Non-current Liabilities | 0.0 | 6.5 | 8.1 | 8.1 | |
| Non-current Liabilities | 12.1 | 14.6 | 15.6 | 15.6 | |
| + Borrowings — Current | 27.2 | 28.4 | 28.3 | 28.3 | |
| + Trade Payables | 10.2 | 20.8 | 13.6 | 13.6 | |
| + Other Current Financial Liab | 14.3 | 11.7 | 17.8 | 17.8 | |
| Current Financial Liabilities | 51.8 | 60.9 | 59.7 | 59.7 | |
| + Provisions — Current | 0.8 | 0.9 | 1.6 | 1.6 | |
| + Current Tax Liabilities | 1.2 | 0.4 | 0.8 | 0.8 | |
| + Other Current Liabilities | 4.1 | 3.4 | 5.4 | 5.4 | |
| Current Liabilities | 57.8 | 65.6 | 67.5 | 67.5 | |
| Total Liabilities | 69.9 | 80.1 | 83.1 | 83.1 | |
| Total Equity & Liabilities | 195.0 | 247.9 | 253.5 | 253.5 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.2 | 0.3 | 0.3 | 0.3 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 1.2 | 2.7 | 2.7 | |
| + Dues to Other Creditors — Current | — | 19.6 | 11.0 | 11.0 | |