| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +89.2% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | +127.0% | |
| Receivables | 0.8 | 0.6 | 0.7 | 0.8 | 0.6 | 0.8 | +21.7% | |
| Inventory | 0.3 | 0.4 | 0.6 | 0.5 | 0.5 | 0.7 | +33.3% | |
| Total current assets | 1.2 | 1.3 | 1.6 | 1.8 | 1.7 | 2.7 | +63.3% | |
| Property, plant & equipment | 3.0 | 2.7 | 2.4 | 2.3 | 2.5 | 1.9 | −23.3% | |
| Goodwill & intangibles | 0.1 | 0.1 | 0.2 | 0.5 | 0.8 | 1.2 | +48.3% | |
| Long-term investments | 0.0 | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | −100.0% | |
| Total assets | 4.7 | 4.3 | 4.6 | 5.0 | 5.5 | 6.3 | +14.4% | |
| Payables | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.7 | +33.3% | |
| Short-term debt | 0.5 | 0.5 | 0.3 | 0.3 | 0.5 | 1.0 | +89.3% | |
| Total current liabilities | 1.2 | 1.1 | 1.0 | 0.9 | 1.2 | 1.9 | +57.5% | |
| Long-term debt | 0.6 | 0.2 | 0.4 | 0.0 | 0.2 | 0.7 | +236.1% | |
| Total debt | 1.4 | 1.0 | 1.0 | 0.5 | 1.0 | 1.9 | +87.7% | |
| Net debt | 1.4 | 1.0 | 0.9 | 0.4 | 0.9 | 1.7 | +87.5% | |
| Deferred revenue | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 2.1 | 1.6 | 1.7 | 1.1 | 1.6 | 2.8 | +67.5% | |
| Total equity | 2.5 | 2.7 | 3.0 | 3.9 | 3.8 | 3.5 | −8.5% | |
| Retained earnings | 0.9 | 0.7 | 0.8 | 0.9 | 0.9 | 0.5 | −39.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
