| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.2 | 0.0 | 0.1 | 0.3 | 2.8 | 1.8 | −34.8% | |
| Cash & short-term investments | 0.2 | 0.3 | 0.3 | 0.6 | 3.1 | 1.9 | −38.8% | |
| Receivables | 1.0 | 1.2 | 2.8 | 3.5 | 8.3 | 16.3 | +96.3% | |
| Inventory | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.8 | +925.9% | |
| Total current assets | 1.7 | 2.1 | 5.3 | 5.0 | 13.8 | 25.4 | +83.8% | |
| Property, plant & equipment | 0.9 | 0.9 | 1.5 | 2.1 | 228.1 | 2.1 | −99.1% | |
| Goodwill & intangibles | 1.7 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | −14.3% | |
| Long-term investments | 0.7 | 0.7 | 0.7 | 0.5 | 0.3 | 0.1 | −67.2% | |
| Total assets | 3.4 | 3.8 | 7.5 | 8.0 | 18.0 | 28.4 | +58.0% | |
| Payables | 1.0 | 0.8 | 1.9 | 0.5 | 1.7 | 4.6 | +170.4% | |
| Short-term debt | 0.0 | 0.1 | 0.4 | 0.6 | 0.8 | 1.3 | +67.0% | |
| Total current liabilities | 1.3 | 1.4 | 3.3 | 1.9 | 4.0 | 12.5 | +214.2% | |
| Long-term debt | 0.0 | 0.0 | 0.4 | 0.5 | 0.9 | 0.3 | −68.6% | |
| Total debt | 0.7 | 0.9 | 1.5 | 2.1 | 2.9 | 2.3 | −21.3% | |
| Net debt | 0.6 | 0.8 | 1.4 | 1.8 | 0.0 | 0.4 | +830.3% | |
| Deferred revenue | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 2.0 | 2.0 | 4.4 | 3.3 | 5.9 | 13.3 | +127.3% | |
| Total equity | 1.4 | 1.8 | 3.1 | 4.7 | 12.1 | 15.0 | +24.0% | |
| Retained earnings | 0.7 | 1.2 | 2.3 | 3.2 | 4.8 | 6.8 | +41.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
