| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +18.4% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.4 | +22.2% | |
| Receivables | 1.8 | 1.5 | 1.4 | 1.6 | 2.0 | 2.3 | +17.8% | |
| Inventory | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 1.9 | 2.2 | 1.4 | 1.7 | 2.3 | 2.8 | +20.9% | |
| Property, plant & equipment | 0.2 | 0.7 | 0.6 | 0.5 | 2.2 | 3.1 | +38.7% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Long-term investments | 0.2 | 0.2 | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| Total assets | 2.7 | 3.4 | 2.0 | 2.3 | 4.6 | 6.1 | +31.8% | |
| Payables | 1.0 | 1.0 | 0.0 | 0.0 | 0.2 | 0.2 | +1.8% | |
| Short-term debt | 1.3 | 1.3 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 2.9 | 3.0 | 0.2 | 0.0 | 0.2 | 0.5 | +112.4% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 2.0 | +23.3% | |
| Total debt | 1.3 | 1.3 | 0.2 | 0.0 | 1.6 | 2.0 | +23.3% | |
| Net debt | 1.3 | 1.3 | 0.2 | 0.0 | 1.6 | 1.9 | +23.6% | |
| Deferred revenue | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 3.0 | 3.0 | 0.2 | 0.1 | 1.9 | 2.5 | +34.7% | |
| Total equity | (0.3) | 0.4 | 1.8 | 2.2 | 2.7 | 3.5 | +29.7% | |
| Retained earnings | (1.6) | (0.4) | (0.4) | (0.3) | 0.2 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
