| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −34.9% | |
| Cash & short-term investments | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −83.5% | |
| Receivables | 3.3 | 4.1 | 4.3 | 5.0 | 5.6 | 6.3 | +12.2% | |
| Inventory | 3.3 | 4.8 | 3.6 | 4.9 | 5.4 | 5.1 | −6.9% | |
| Total current assets | 7.2 | 9.4 | 8.6 | 10.6 | 11.8 | 12.4 | +4.6% | |
| Property, plant & equipment | 1.0 | 1.4 | 1.8 | 2.6 | 2.9 | 2.7 | −4.2% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −56.3% | |
| Long-term investments | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | +148.6% | |
| Total assets | 8.4 | 11.1 | 10.7 | 13.5 | 14.8 | 15.4 | +4.6% | |
| Payables | 1.4 | 1.8 | 1.4 | 1.8 | 2.1 | 2.3 | +9.4% | |
| Short-term debt | 1.2 | 2.0 | 1.6 | 2.8 | 3.0 | 2.4 | −18.7% | |
| Total current liabilities | 2.9 | 4.3 | 3.5 | 5.1 | 5.6 | 5.4 | −5.0% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | +9.8% | |
| Total debt | 1.3 | 2.1 | 1.8 | 3.2 | 3.4 | 2.9 | −15.2% | |
| Net debt | 1.2 | 2.1 | 1.8 | 3.2 | 3.4 | 2.9 | −15.2% | |
| Deferred revenue | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 3.0 | 4.4 | 3.6 | 5.6 | 6.2 | 5.9 | −4.2% | |
| Total equity | 5.4 | 6.7 | 7.1 | 7.8 | 8.6 | 9.5 | +10.8% | |
| Retained earnings | 4.0 | 5.2 | 5.6 | 6.3 | 7.0 | 8.0 | +13.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
