| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.6 | 0.5 | 0.1 | 0.5 | 0.4 | −13.6% | |
| Cash & short-term investments | 0.1 | 0.6 | 0.5 | 0.2 | 0.5 | 1.3 | +134.9% | |
| Receivables | 0.6 | 0.5 | 0.8 | 2.5 | 2.8 | 3.5 | +25.5% | |
| Inventory | 0.0 | 0.0 | 0.6 | 0.2 | 0.1 | 0.2 | +108.4% | |
| Total current assets | 0.8 | 1.2 | 2.8 | 3.3 | 3.9 | 5.5 | +41.4% | |
| Property, plant & equipment | 0.2 | 0.2 | 1.0 | 1.3 | 1.0 | 1.2 | +18.4% | |
| Goodwill & intangibles | — | — | — | — | 3.8 | 4.2 | +11.1% | |
| Long-term investments | — | — | — | — | 0.0 | 0.6 | +1142.1% | |
| Total assets | 1.5 | 2.0 | 7.3 | 8.1 | 8.9 | 11.5 | +29.7% | |
| Payables | 0.1 | 0.1 | 0.4 | 0.4 | 0.2 | 0.7 | +210.2% | |
| Short-term debt | 0.0 | 0.2 | 0.4 | 0.8 | 1.2 | 1.2 | −6.0% | |
| Total current liabilities | 0.3 | 0.5 | 2.4 | 1.8 | 2.3 | 2.8 | +17.8% | |
| Long-term debt | 0.7 | 0.7 | 1.7 | 2.0 | 1.2 | 1.6 | +39.3% | |
| Total debt | 0.7 | 0.9 | 2.2 | 2.8 | 2.6 | 2.9 | +13.7% | |
| Net debt | 0.7 | 0.3 | 1.6 | 2.6 | 2.1 | 2.5 | +19.9% | |
| Deferred revenue | — | — | — | — | 0.0 | 0.0 | — | |
| Total liabilities | 1.0 | 1.2 | 4.3 | 4.0 | 3.7 | 4.7 | +25.7% | |
| Total equity | 0.5 | 0.8 | 3.0 | 4.1 | 5.2 | 6.9 | +32.6% | |
| Retained earnings | 0.2 | 0.4 | 1.3 | 2.3 | 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.
