| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 | −48.5% | |
| Cash & short-term investments | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | −9.4% | |
| Receivables | 0.6 | 0.6 | 0.9 | 0.8 | 0.7 | 1.0 | +30.4% | |
| Inventory | 0.6 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | +3.1% | |
| Total current assets | 1.6 | 1.9 | 2.3 | 2.1 | 2.0 | 2.1 | +6.9% | |
| Property, plant & equipment | 2.4 | 3.4 | 2.5 | 4.1 | 4.1 | 4.1 | +0.4% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +46.0% | |
| Long-term investments | 0.0 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | +20.8% | |
| Total assets | 4.1 | 5.6 | 6.7 | 6.6 | 6.5 | 6.8 | +3.8% | |
| Payables | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | −16.1% | |
| Short-term debt | 0.2 | 0.6 | 0.8 | 0.6 | 0.7 | 1.0 | +32.4% | |
| Total current liabilities | 0.6 | 1.0 | 1.5 | 1.1 | 1.3 | 1.5 | +21.8% | |
| Long-term debt | 0.8 | 1.6 | 1.8 | 1.8 | 1.3 | 0.9 | −32.5% | |
| Total debt | 1.1 | 2.3 | 2.7 | 2.4 | 2.1 | 1.9 | −8.7% | |
| Net debt | 0.9 | 2.0 | 1.6 | 2.3 | 2.1 | 1.9 | −6.9% | |
| Deferred revenue | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 1.8 | 2.9 | 3.8 | 3.6 | 3.3 | 3.1 | −5.1% | |
| Total equity | 2.3 | 2.6 | 2.8 | 2.9 | 3.1 | 3.6 | +14.6% | |
| Retained earnings | 1.5 | 1.8 | 2.0 | 2.2 | 2.4 | 2.9 | +20.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
