| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.3 | 0.3 | 0.9 | 1.5 | 4.9 | 5.2 | +5.8% | |
| Cash & short-term investments | 0.4 | 0.5 | 5.9 | 1.9 | 5.2 | 6.4 | +24.3% | |
| Receivables | 3.4 | 4.2 | 2.8 | 5.0 | 10.0 | 13.8 | +37.5% | |
| Inventory | 1.7 | 3.6 | (0.1) | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 5.5 | 8.5 | 8.7 | 14.1 | 18.8 | 24.0 | +27.8% | |
| Property, plant & equipment | 0.7 | 0.7 | 1.0 | 1.0 | 1.6 | 1.9 | +18.6% | |
| Goodwill & intangibles | 0.1 | 0.1 | 0.3 | 0.4 | 1.0 | 1.4 | +34.3% | |
| Long-term investments | (0.0) | (3.8) | (4.8) | 0.0 | 4.7 | 2.1 | −55.2% | |
| Total assets | 6.6 | 9.8 | 11.1 | 18.1 | 26.2 | 35.7 | +36.1% | |
| Payables | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | +86.8% | |
| Short-term debt | 1.3 | 1.8 | 1.2 | 2.3 | 1.7 | 4.8 | +184.6% | |
| Total current liabilities | 3.6 | 5.2 | 5.1 | 9.1 | 11.9 | 4.8 | −59.6% | |
| Long-term debt | 0.3 | 0.4 | 0.9 | 2.2 | 2.9 | 4.0 | +37.8% | |
| Total debt | 1.5 | 2.2 | 2.2 | 4.6 | 4.6 | 9.1 | +96.1% | |
| Net debt | 1.2 | 1.9 | 1.2 | 3.1 | (0.3) | 3.9 | +1504.8% | |
| Deferred revenue | 2.2 | 3.2 | 3.1 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 3.9 | 5.7 | 6.3 | 11.7 | 15.1 | 17.4 | +15.1% | |
| Total equity | 2.6 | 4.1 | 4.8 | 6.3 | 10.3 | 16.7 | +62.7% | |
| Retained earnings | 0.7 | 1.2 | 1.8 | 3.2 | 5.2 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
