| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | −65.0% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.1 | −72.9% | |
| Receivables | 0.6 | 1.1 | 0.8 | 1.1 | 1.3 | 1.9 | +46.5% | |
| Inventory | 1.5 | 1.6 | 1.6 | 1.8 | 0.7 | 1.1 | +60.0% | |
| Total current assets | 2.2 | 3.0 | 2.6 | 3.2 | 4.0 | 3.2 | −20.3% | |
| Property, plant & equipment | 1.3 | 1.1 | 1.0 | 1.5 | 2.8 | 3.5 | +23.8% | |
| Goodwill & intangibles | 0.4 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 | +27.6% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −0.2% | |
| Total assets | 4.3 | 4.9 | 4.4 | 5.8 | 7.6 | 7.5 | −1.2% | |
| Payables | 0.7 | 0.1 | 0.7 | 0.8 | 0.9 | 1.2 | +35.6% | |
| Short-term debt | 1.3 | 2.1 | 1.4 | 1.4 | 1.6 | 1.8 | +13.8% | |
| Total current liabilities | 2.8 | 3.3 | 2.6 | 3.2 | 4.7 | 4.1 | −14.4% | |
| Long-term debt | 0.7 | 0.3 | 0.3 | 0.5 | 1.3 | 1.4 | +6.8% | |
| Total debt | 2.0 | 2.4 | 1.7 | 1.9 | 2.9 | 3.2 | +12.7% | |
| Net debt | 2.0 | 2.4 | 1.7 | 1.9 | 2.6 | 3.2 | +20.0% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 3.4 | 3.6 | 3.0 | 3.8 | 6.0 | 5.5 | −8.7% | |
| Total equity | 0.2 | 0.6 | 0.8 | 1.4 | 1.5 | 2.0 | +28.8% | |
| Retained earnings | (2.8) | (2.7) | (2.6) | (2.4) | (2.2) | 0.0 | +100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
