| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 9.5 | 4.0 | 17.8 | 3.7 | 19.5 | +423.9% | |
| Cash & short-term investments | — | 9.5 | 4.0 | 17.8 | 3.7 | 19.5 | +423.9% | |
| Receivables | — | 4.9 | 1.6 | 27.0 | 20.2 | 38.9 | +92.7% | |
| Inventory | — | 52.6 | 118.9 | 137.4 | 192.3 | 304.5 | +58.4% | |
| Total current assets | — | 70.2 | 132.3 | 182.3 | 216.2 | 362.9 | +67.8% | |
| Property, plant & equipment | — | 18.4 | 29.3 | 28.4 | 35.8 | 192.0 | +436.2% | |
| Total assets | 91.0 | 91.0 | 167.9 | 220.3 | 267.8 | 582.5 | +117.5% | |
| Payables | — | 29.8 | 55.3 | 48.0 | 28.2 | 30.3 | +7.4% | |
| Short-term debt | — | 42.2 | 74.0 | 85.2 | 87.1 | 100.1 | +15.0% | |
| Total current liabilities | — | 73.0 | 133.0 | 140.3 | 127.8 | 146.7 | +14.8% | |
| Long-term debt | — | 0.0 | 0.7 | 0.4 | 0.0 | 85.9 | — | |
| Total debt | 42.2 | 42.2 | 74.7 | 85.6 | 87.1 | 186.0 | +113.6% | |
| Net debt | — | 32.7 | 70.7 | 67.8 | 83.3 | 166.5 | +99.8% | |
| Total liabilities | — | 75.4 | 136.9 | 141.9 | 132.1 | 237.9 | +80.1% | |
| Total equity | — | 15.6 | 30.9 | 78.4 | 135.7 | 344.6 | +153.9% | |
| Retained earnings | — | (0.4) | 3.1 | 15.7 | 43.2 | 91.9 | +112.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
