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 | 0.5 | 1.4 | 14.4 | 14.4 | |
| + Capital Work-in-Progress | 9.9 | 30.2 | 15.3 | 15.3 | |
| + Goodwill | 4.9 | 4.9 | 4.9 | 4.9 | |
| + Other Intangibles | 8.0 | 18.6 | 49.3 | 49.3 | |
| + Non-current Investments | 41.0 | 56.9 | 58.6 | 58.6 | |
| + Long-term Loans | 0.0 | 0.0 | 15.0 | 15.0 | |
| + Other Non-current Financial Assets | 0.1 | 0.1 | 0.1 | 0.1 | |
| Non-current Financial Assets | 41.1 | 57.0 | 73.6 | 73.6 | |
| + Deferred Tax Assets | 0.2 | 0.2 | 0.0 | 0.0 | |
| + Other Non-current Assets | 0.5 | 0.5 | 0.5 | 0.5 | |
| Total Non-current Assets | 65.1 | 112.8 | 158.0 | 158.0 | |
| Current Assets | |||||
| + Inventories | 0.4 | 0.2 | 0.2 | 0.2 | |
| + Trade Receivables | 40.6 | 51.9 | 59.2 | 59.2 | |
| + Cash & Cash Equivalents | 6.1 | 2.4 | 3.0 | 3.0 | |
| + Short-term Loans | 0.0 | 0.7 | 1.3 | 1.3 | |
| + Other Current Financial Assets | 4.5 | 18.0 | 0.4 | 0.4 | |
| Current Financial Assets | 51.2 | 73.1 | 63.8 | 63.8 | |
| + Other Current Assets | 9.7 | 7.6 | 22.9 | 22.9 | |
| Total Current Assets | 61.3 | 80.9 | 86.9 | 86.9 | |
| Total Assets | 126.3 | 193.7 | 244.9 | 244.9 | |
| Equity | |||||
| + Equity Share Capital | 54.9 | 56.5 | 56.8 | 56.8 | |
| + Other Equity / Reserves | 50.2 | 94.4 | 120.2 | 120.2 | |
| Equity — Owners of Parent | 105.1 | 150.9 | 177.0 | 177.0 | |
| + Minority Interest | 4.6 | 4.1 | 4.5 | 4.5 | |
| Total Equity | 109.7 | 154.9 | 181.5 | 181.5 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.8 | 1.3 | 23.6 | 23.6 | |
| + Other Non-current Financial Liab | — | — | 0.1 | 0.1 | |
| Non-current Financial Liabilities | 0.8 | 1.3 | 23.6 | 23.6 | |
| + Provisions — Non-current | 0.1 | 0.1 | 0.1 | 0.1 | |
| Non-current Liabilities | 0.9 | 1.4 | 23.7 | 23.7 | |
| + Borrowings — Current | 0.1 | 0.2 | 1.2 | 1.2 | |
| + Trade Payables | 12.6 | 23.0 | 30.2 | 30.2 | |
| + Other Current Financial Liab | — | 12.2 | 3.5 | 3.5 | |
| Current Financial Liabilities | 12.6 | 35.4 | 35.0 | 35.0 | |
| + Provisions — Current | 0.6 | 0.1 | 0.0 | 0.0 | |
| + Current Tax Liabilities | — | 1.0 | 0.9 | 0.9 | |
| + Other Current Liabilities | 2.5 | 0.8 | 3.8 | 3.8 | |
| Current Liabilities | 15.7 | 37.3 | 39.7 | 39.7 | |
| Total Liabilities | 16.6 | 38.7 | 63.4 | 63.4 | |
| Total Equity & Liabilities | 126.3 | 193.7 | 244.9 | 244.9 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 23.0 | 30.2 | 30.2 | |