| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.1 | 0.7 | 2.3 | 1.0 | 0.6 | −41.6% | |
| Cash & short-term investments | 0.1 | 0.1 | 1.2 | 2.5 | 1.9 | 1.1 | −41.4% | |
| Receivables | 0.3 | 0.7 | 1.2 | 1.8 | 2.2 | 1.9 | −13.2% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +178.8% | |
| Total current assets | 0.5 | 0.9 | 2.5 | 4.4 | 4.3 | 4.4 | +2.2% | |
| Property, plant & equipment | 0.8 | 1.0 | 1.4 | 1.4 | 1.3 | 1.5 | +15.6% | |
| Goodwill & intangibles | 0.5 | 0.6 | 0.7 | 1.6 | 3.0 | 6.0 | +98.2% | |
| Long-term investments | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | +468.2% | |
| Total assets | 1.9 | 2.6 | 4.6 | 7.5 | 8.7 | 12.1 | +39.8% | |
| Payables | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.6 | +91.2% | |
| Short-term debt | 0.1 | 0.3 | 0.2 | 0.1 | 0.0 | 0.1 | — | |
| Total current liabilities | 0.3 | 0.7 | 0.6 | 0.8 | 1.0 | 1.6 | +62.1% | |
| Long-term debt | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Total debt | 0.5 | 0.7 | 0.3 | 0.1 | 0.0 | 0.3 | — | |
| Net debt | 0.5 | 0.6 | (0.4) | (2.2) | (1.1) | (0.3) | +71.7% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| Total liabilities | 0.8 | 1.1 | 0.7 | 0.9 | 1.2 | 3.0 | +148.9% | |
| Total equity | 1.1 | 1.5 | 3.9 | 6.6 | 7.5 | 9.1 | +22.2% | |
| Retained earnings | 0.4 | 0.9 | 1.3 | 2.0 | 2.7 | 3.7 | +35.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
