| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 6.8 | 4.6 | 9.3 | 11.1 | 59.0 | +431.0% | |
| Cash & short-term investments | — | 6.8 | 4.6 | 9.3 | 65.3 | 60.3 | −7.7% | |
| Receivables | — | 19.9 | 46.1 | 41.1 | 51.3 | 52.3 | +1.9% | |
| Inventory | — | 65.1 | 78.9 | 180.6 | 261.0 | 490.3 | +87.9% | |
| Total current assets | — | 92.2 | 131.4 | 235.4 | 389.9 | 639.0 | +63.9% | |
| Property, plant & equipment | — | 5.9 | 5.7 | 5.5 | 12.3 | 21.9 | +78.6% | |
| Total assets | 100.3 | 100.3 | 139.1 | 245.6 | 449.2 | 715.2 | +59.2% | |
| Payables | — | 7.2 | 0.0 | 51.6 | 67.7 | 110.0 | +62.5% | |
| Short-term debt | — | 14.6 | 33.1 | 27.8 | 0.0 | 120.0 | — | |
| Total current liabilities | — | 31.0 | 47.2 | 104.6 | 89.6 | 282.0 | +214.7% | |
| Long-term debt | — | 36.4 | 34.8 | 33.1 | 0.0 | 0.0 | — | |
| Total debt | 51.0 | 51.0 | 67.9 | 61.0 | 0.0 | 120.0 | — | |
| Net debt | — | 44.2 | 63.3 | 51.7 | (65.3) | 59.7 | +191.4% | |
| Total liabilities | — | 67.6 | 82.4 | 138.6 | 91.3 | 285.7 | +213.1% | |
| Total equity | — | 32.6 | 56.7 | 107.1 | 358.0 | 429.5 | +20.0% | |
| Retained earnings | — | 22.6 | 26.7 | 77.1 | 133.0 | 199.6 | +50.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
