| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.1 | 0.3 | 0.1 | 1.0 | 1.5 | +49.0% | |
| Cash & short-term investments | 0.5 | 0.1 | 0.3 | 0.1 | 1.0 | 1.5 | +43.1% | |
| Receivables | 0.3 | 0.3 | 0.1 | 0.1 | 49.8 | 0.2 | −99.6% | |
| Inventory | 0.0 | 0.1 | 0.3 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 0.8 | 0.4 | 0.3 | 0.1 | 51.1 | 1.7 | −96.7% | |
| Property, plant & equipment | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | +12.9% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −5.7% | |
| Long-term investments | 2.0 | 0.7 | 1.0 | 0.8 | 0.0 | 59.8 | — | |
| Total assets | 22.7 | 27.6 | 33.5 | 41.2 | 52.5 | 63.0 | +19.9% | |
| Payables | 0.2 | 0.1 | 0.0 | 0.2 | 0.3 | 0.3 | −26.4% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.7 | 1.0 | 0.0 | −100.0% | |
| Total current liabilities | 0.2 | 0.1 | 0.0 | 0.2 | 1.8 | 0.5 | −74.6% | |
| Long-term debt | 4.9 | 16.8 | 21.2 | 26.6 | 35.6 | 43.6 | +22.5% | |
| Total debt | 13.5 | 16.8 | 21.2 | 26.6 | 35.6 | 43.6 | +22.5% | |
| Net debt | 13.4 | 16.7 | 20.9 | 26.4 | 34.5 | 42.1 | +21.9% | |
| Deferred revenue | 0.0 | (16.7) | (21.2) | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 14.1 | 17.3 | 21.9 | 27.9 | 37.2 | 45.1 | +21.2% | |
| Total equity | 8.7 | 10.2 | 11.6 | 13.3 | 15.3 | 17.9 | +16.8% | |
| Retained earnings | 0.0 | 0.0 | 0.1 | 8.3 | 0.2 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
