| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.6 | 0.3 | 1.0 | 2.7 | 3.5 | 1.7 | −50.5% | |
| Cash & short-term investments | 1.9 | 3.9 | 3.2 | 10.6 | 5.5 | 2.1 | −62.1% | |
| Receivables | 0.7 | 1.0 | 1.6 | 2.1 | 2.1 | 4.7 | +120.5% | |
| Inventory | 0.0 | 0.3 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 2.7 | 5.3 | 5.0 | 13.1 | 14.1 | 9.5 | −32.5% | |
| Property, plant & equipment | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | +54.4% | |
| Goodwill & intangibles | 2.1 | 2.0 | 3.7 | 3.4 | 3.2 | 23.7 | +630.2% | |
| Long-term investments | (1.5) | 0.2 | 0.2 | 0.2 | 1.2 | 0.0 | −98.0% | |
| Total assets | 5.3 | 7.8 | 9.5 | 17.3 | 19.0 | 35.6 | +87.0% | |
| Payables | 0.2 | 0.4 | 0.8 | 0.8 | 1.0 | 2.4 | +142.4% | |
| Short-term debt | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | — | |
| Total current liabilities | 0.9 | 1.3 | 1.9 | 2.5 | 1.9 | 6.8 | +250.6% | |
| Long-term debt | 1.0 | (0.1) | 0.0 | 0.0 | 0.0 | 6.8 | — | |
| Total debt | 1.2 | 0.2 | 0.2 | 0.2 | 0.2 | 9.5 | +5811.2% | |
| Net debt | 0.6 | (0.2) | (0.8) | (2.5) | (3.3) | 7.8 | +332.5% | |
| Deferred revenue | 0.3 | 0.7 | 0.7 | 0.7 | 0.0 | 0.0 | — | |
| Total liabilities | 2.9 | 1.6 | 2.4 | 2.8 | 2.2 | 15.5 | +601.7% | |
| Total equity | 2.4 | 6.2 | 7.1 | 14.5 | 16.8 | 20.1 | +19.2% | |
| Retained earnings | 0.2 | 0.3 | 1.0 | 2.4 | 4.6 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
