| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 3.7 | 1.0 | 4.3 | 50.4 | 34.2 | 10.8 | −68.5% | |
| Cash & short-term investments | 3.7 | 1.0 | 4.3 | 50.4 | 34.2 | 10.8 | −68.5% | |
| Receivables | 7.6 | 16.1 | 81.9 | 127.4 | 151.9 | 282.0 | +85.6% | |
| Inventory | 40.2 | 56.7 | 79.6 | 99.3 | 129.0 | 244.4 | +89.5% | |
| Total current assets | 78.8 | 98.3 | 187.2 | 297.2 | 332.8 | 550.5 | +65.4% | |
| Property, plant & equipment | 15.7 | 20.1 | 18.5 | 35.7 | 59.5 | 66.8 | +12.3% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 4.6 | +4488.0% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.8 | +135160.0% | |
| Total assets | 102.0 | 128.4 | 214.5 | 379.1 | 483.4 | 842.3 | +74.3% | |
| Payables | 3.1 | 3.2 | 4.7 | 7.1 | 12.5 | 12.5 | +0.2% | |
| Short-term debt | 0.0 | 0.7 | 13.0 | 0.0 | 1.1 | 2.7 | +136.9% | |
| Total current liabilities | 28.6 | 37.1 | 62.9 | 14.7 | 46.3 | 70.0 | +51.2% | |
| Long-term debt | 0.0 | 0.6 | 4.8 | 5.7 | 9.3 | 5.3 | −42.6% | |
| Total debt | 0.0 | 1.3 | 17.8 | 5.8 | 10.4 | 8.0 | −23.3% | |
| Net debt | (3.7) | 0.3 | 13.6 | (44.6) | (23.8) | (2.8) | +88.3% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 30.4 | 39.1 | 69.4 | 21.0 | 56.1 | 76.0 | +35.4% | |
| Total equity | 71.6 | 89.3 | 145.1 | 358.2 | 427.2 | 766.3 | +79.4% | |
| Retained earnings | 17.4 | 35.1 | 18.7 | 111.0 | 180.1 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
