| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 | 0.2 | −31.8% | |
| Cash & short-term investments | 0.1 | 0.5 | 0.6 | 0.0 | 0.3 | 0.2 | −31.8% | |
| Receivables | 0.7 | 0.7 | 0.9 | 0.6 | 1.1 | 1.0 | −7.4% | |
| Inventory | 0.6 | 0.9 | 1.6 | 1.8 | 1.8 | 2.1 | +13.0% | |
| Total current assets | 1.7 | 2.3 | 3.0 | 3.0 | 3.5 | 3.7 | +5.2% | |
| Property, plant & equipment | 2.4 | 4.6 | 5.4 | 6.1 | 6.5 | 6.6 | +1.8% | |
| Goodwill & intangibles | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Long-term investments | 0.7 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | −8.0% | |
| Total assets | 5.1 | 7.9 | 9.4 | 10.2 | 11.2 | 11.5 | +2.4% | |
| Payables | 0.6 | 0.8 | 1.5 | 1.6 | 1.8 | 1.8 | −0.9% | |
| Short-term debt | 0.3 | 0.5 | 1.0 | 1.1 | 1.2 | 1.0 | −16.2% | |
| Total current liabilities | 1.0 | 1.4 | 2.6 | 2.7 | 3.1 | 2.9 | −5.6% | |
| Long-term debt | 0.3 | 1.5 | 1.8 | 2.3 | 2.8 | 3.4 | +22.1% | |
| Total debt | 0.6 | 2.0 | 2.8 | 3.4 | 4.0 | 4.4 | +9.9% | |
| Net debt | 0.5 | 1.9 | 2.8 | 3.4 | 3.7 | 4.2 | +13.2% | |
| Deferred revenue | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 1.4 | 3.0 | 4.6 | 5.3 | 6.0 | 6.4 | +5.9% | |
| Total equity | 3.7 | 5.0 | 4.8 | 4.9 | 5.2 | 5.1 | −1.7% | |
| Retained earnings | 1.0 | 1.3 | 1.2 | 1.2 | 3.7 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
