| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 44.4 | 38.6 | 30.1 | 43.9 | 95.0 | 147.0 | +54.7% | |
| Cash & short-term investments | 44.4 | 27.0 | 9.1 | 43.9 | 95.0 | 147.0 | +54.7% | |
| Receivables | 6.3 | 4.6 | 4.3 | 5.8 | 10.7 | 0.3 | −97.2% | |
| Inventory | 0.0 | 39.0 | 31.9 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 14.8 | 27.0 | 9.1 | 43.9 | 76.7 | 152.2 | +98.5% | |
| Property, plant & equipment | 2.1 | 2.7 | 4.1 | 15.5 | 17.6 | 18.7 | +6.2% | |
| Goodwill & intangibles | 0.3 | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 | +32.2% | |
| Long-term investments | 16.3 | 22.4 | 41.3 | 46.8 | 6.6 | 2,269.8 | +34183.3% | |
| Total assets | 746.4 | 824.8 | 1,136.3 | 1,566.9 | 2,018.9 | 2,454.5 | +21.6% | |
| Payables | 1.0 | 1.3 | 1.7 | 3.0 | 2.4 | 2.1 | −10.5% | |
| Short-term debt | 240.3 | 250.5 | 343.3 | 475.9 | 0.0 | 0.0 | — | |
| Total current liabilities | 0.9 | 1.3 | 1.3 | 475.9 | 2.4 | 24.4 | +929.2% | |
| Long-term debt | 638.2 | 441.7 | 630.8 | 869.6 | 1,750.4 | 2,110.7 | +20.6% | |
| Total debt | 638.2 | 692.8 | 973.6 | 1,344.7 | 1,750.4 | 2,110.7 | +20.6% | |
| Net debt | 593.8 | 654.2 | 943.5 | 1,300.8 | 1,655.4 | 1,963.7 | +18.6% | |
| Deferred revenue | (240.3) | (250.5) | (343.3) | 2,712.7 | 0.0 | 0.0 | — | |
| Total liabilities | 650.4 | 707.1 | 992.8 | 1,370.9 | 1,782.2 | 2,149.9 | +20.6% | |
| Total equity | 96.0 | 117.7 | 143.5 | 195.9 | 236.7 | 304.6 | +28.7% | |
| Retained earnings | 12.5 | 18.1 | 27.7 | 53.3 | 85.5 | 125.6 | +46.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
