| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.8 | 0.3 | 0.4 | 5.1 | 2.5 | −52.1% | |
| Cash & short-term investments | 0.1 | 0.8 | 0.3 | 0.4 | 5.1 | 2.5 | −52.1% | |
| Receivables | 12.4 | 19.6 | 20.5 | 20.8 | 21.5 | 22.3 | +4.1% | |
| Inventory | 0.5 | 0.2 | 0.7 | 0.7 | 0.9 | 1.5 | +54.8% | |
| Total current assets | 13.7 | 21.6 | 22.5 | 23.0 | 29.6 | 28.5 | −3.7% | |
| Property, plant & equipment | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.7 | +65.9% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +34.5% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +0.0% | |
| Total assets | 14.1 | 21.9 | 22.9 | 23.4 | 30.2 | 29.4 | −2.6% | |
| Payables | 5.6 | 0.8 | 1.5 | 1.3 | 1.6 | 1.5 | −7.5% | |
| Short-term debt | 74.1 | 0.4 | 0.7 | 0.6 | 1.2 | 1.6 | +30.5% | |
| Total current liabilities | 127.9 | 1.6 | 3.7 | 3.6 | 4.9 | 4.7 | −3.5% | |
| Long-term debt | 0.0 | 16.5 | 17.3 | 18.6 | 18.7 | 19.3 | +2.7% | |
| Total debt | 74.1 | 15.2 | 18.0 | 19.2 | 20.0 | 20.8 | +4.4% | |
| Net debt | 73.6 | 14.4 | 17.7 | 18.8 | 14.8 | 18.4 | +24.0% | |
| Deferred revenue | 47.5 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 128.0 | 20.4 | 22.6 | 23.7 | 24.5 | 24.6 | +0.4% | |
| Total equity | (113.9) | 1.5 | 0.3 | (0.3) | 5.6 | 4.7 | −15.6% | |
| Retained earnings | (119.1) | (22.6) | (22.7) | (22.4) | (22.0) | 0.0 | +100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.