| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | +600.0% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | +600.0% | |
| Receivables | 0.0 | 0.0 | 0.0 | 3.7 | 14.2 | 139.1 | +882.5% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | — | |
| Total current assets | 0.0 | 0.0 | 0.0 | 4.1 | 14.5 | 141.4 | +873.7% | |
| Property, plant & equipment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +0.0% | |
| Total assets | 0.2 | 0.2 | 0.2 | 4.3 | 14.5 | 141.4 | +872.5% | |
| Payables | 0.0 | 0.0 | 0.0 | 3.8 | 11.2 | 0.0 | −100.0% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 0.1 | 0.1 | 0.0 | 3.8 | 11.4 | 89.9 | +690.3% | |
| Long-term debt | 8.7 | 10.5 | 12.9 | 16.0 | 17.6 | 17.6 | −0.3% | |
| Total debt | 8.7 | 10.5 | 12.9 | 16.0 | 17.6 | 17.6 | −0.3% | |
| Net debt | 8.7 | 10.5 | 12.9 | 15.9 | 17.6 | 17.5 | −0.7% | |
| Total liabilities | 8.8 | 10.7 | 12.9 | 19.8 | 29.0 | 107.5 | +270.5% | |
| Total equity | (8.7) | (10.5) | (12.7) | (15.5) | (14.5) | 33.9 | +334.2% | |
| Retained earnings | (55.2) | (57.5) | (60.4) | (64.1) | (63.6) | (18.5) | +70.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
