| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.0 | 0.0 | 0.0 | 1.6 | 3.4 | +106.5% | |
| Cash & short-term investments | 0.1 | 0.0 | 0.1 | 0.1 | 4.4 | 4.0 | −9.6% | |
| Receivables | 0.5 | 0.7 | 1.0 | 3.3 | 5.4 | 1.7 | −69.4% | |
| Inventory | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | −20.7% | |
| Total current assets | 1.0 | 1.1 | 2.3 | 5.6 | 12.2 | 13.6 | +11.5% | |
| Property, plant & equipment | 0.1 | 0.1 | 0.2 | 0.5 | 0.9 | 3.7 | +329.8% | |
| Goodwill & intangibles | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +1741.9% | |
| Long-term investments | — | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | — | |
| Total assets | 1.1 | 1.5 | 3.5 | 7.6 | 15.0 | 20.4 | +36.3% | |
| Payables | 0.3 | 0.4 | 1.0 | 1.6 | 1.7 | 2.4 | +44.4% | |
| Short-term debt | 0.2 | 0.2 | 0.2 | 1.4 | 1.4 | 1.8 | +28.8% | |
| Total current liabilities | 0.6 | 0.7 | 1.6 | 3.6 | 4.0 | 5.3 | +34.0% | |
| Long-term debt | 0.1 | 0.0 | 0.4 | 0.9 | 1.0 | 2.5 | +151.6% | |
| Total debt | 0.3 | 0.2 | 0.6 | 2.3 | 2.3 | 4.2 | +80.4% | |
| Net debt | 0.2 | 0.2 | 0.6 | 2.3 | 0.7 | 0.9 | +21.3% | |
| Deferred revenue | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 0.8 | 0.8 | 2.2 | 4.7 | 5.0 | 8.0 | +59.5% | |
| Total equity | 0.4 | 0.7 | 1.3 | 2.9 | 9.9 | 12.3 | +24.0% | |
| Retained earnings | 0.3 | 0.7 | 1.0 | 1.6 | 3.3 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
