| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | −32.8% | |
| Cash & short-term investments | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | +98.9% | |
| Receivables | 1.5 | 1.8 | 2.4 | 2.4 | 2.4 | 2.9 | +21.7% | |
| Inventory | 2.0 | 2.8 | 3.1 | 2.7 | 3.1 | 3.0 | −3.2% | |
| Total current assets | 3.9 | 5.1 | 6.2 | 5.7 | 6.0 | 6.2 | +4.5% | |
| Property, plant & equipment | 3.4 | 3.5 | 3.9 | 4.4 | 5.4 | 5.8 | +8.4% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −33.5% | |
| Long-term investments | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +116.3% | |
| Total assets | 7.5 | 8.8 | 10.7 | 10.7 | 12.0 | 12.7 | +6.3% | |
| Payables | 1.0 | 1.1 | 0.9 | 0.8 | 0.8 | 0.8 | −4.8% | |
| Short-term debt | 0.9 | 1.5 | 2.5 | 2.0 | 2.5 | 2.8 | +12.5% | |
| Total current liabilities | 2.2 | 3.4 | 4.1 | 3.6 | 4.0 | 4.5 | +11.6% | |
| Long-term debt | 1.4 | 1.1 | 1.2 | 1.5 | 2.0 | 1.9 | −4.4% | |
| Total debt | 2.3 | 2.6 | 3.7 | 3.5 | 4.5 | 4.7 | +4.6% | |
| Net debt | 2.2 | 2.4 | 3.6 | 3.5 | 4.4 | 4.7 | +5.8% | |
| Deferred revenue | 0.2 | 0.3 | 0.5 | 0.1 | 0.0 | 0.0 | — | |
| Total liabilities | 4.0 | 4.8 | 5.6 | 5.4 | 6.4 | 6.9 | +7.5% | |
| Total equity | 3.6 | 4.0 | 5.1 | 5.4 | 5.6 | 5.8 | +4.6% | |
| Retained earnings | 1.2 | 1.6 | 2.7 | 2.9 | 3.2 | 3.4 | +8.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
