| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 5.4 | 8.4 | 5.7 | 5.4 | 8.8 | 10.6 | +20.8% | |
| Cash & short-term investments | 5.4 | 8.4 | 7.1 | 6.6 | 10.0 | 10.9 | +8.9% | |
| Receivables | 6.4 | 9.8 | 10.2 | 13.7 | 13.5 | 9.9 | −26.9% | |
| Inventory | 0.2 | 4.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 12.7 | 18.8 | 17.3 | 20.4 | 23.5 | 27.4 | +16.6% | |
| Property, plant & equipment | 0.3 | 1.0 | 2.5 | 2.9 | 2.9 | 2.5 | −14.0% | |
| Goodwill & intangibles | 2.3 | 2.5 | 2.9 | 5.1 | 5.4 | 5.6 | +4.0% | |
| Long-term investments | 0.0 | (3.4) | 0.0 | 0.2 | 0.1 | 0.8 | +724.3% | |
| Total assets | 16.1 | 23.9 | 24.1 | 30.1 | 33.4 | 37.3 | +11.8% | |
| Payables | 5.1 | 6.8 | 5.4 | 5.5 | 5.7 | 6.8 | +18.1% | |
| Short-term debt | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | −33.3% | |
| Total current liabilities | 7.1 | 9.7 | 8.2 | 10.1 | 10.2 | 11.9 | +17.5% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 0.0 | 0.5 | 0.8 | 0.8 | 0.6 | 0.5 | −17.7% | |
| Net debt | (5.3) | (7.9) | (4.8) | (4.7) | (8.2) | (10.1) | −23.8% | |
| Deferred revenue | 1.9 | 2.7 | 2.5 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 7.2 | 10.4 | 9.0 | 10.7 | 10.7 | 12.4 | +16.1% | |
| Total equity | 8.9 | 13.5 | 15.2 | 19.4 | 22.7 | 24.9 | +9.7% | |
| Retained earnings | 3.3 | 8.5 | 11.9 | 16.0 | 19.5 | 23.0 | +17.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
