| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.2 | 7.7 | 0.5 | 7.1 | 0.1 | −98.3% | |
| Cash & short-term investments | 0.1 | 0.2 | 7.7 | 0.5 | 7.1 | 0.1 | −98.3% | |
| Receivables | 13.7 | 40.3 | 26.6 | 73.9 | 117.7 | 155.7 | +32.3% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 20.5 | 48.0 | 50.1 | 101.5 | 300.7 | 211.5 | −29.7% | |
| Property, plant & equipment | 5.2 | 9.9 | 8.5 | 11.2 | 14.8 | 7.9 | −46.9% | |
| Total assets | 34.0 | 79.0 | 101.9 | 193.3 | 428.6 | 533.4 | +24.4% | |
| Payables | 6.6 | 10.1 | 10.6 | 0.6 | 47.2 | 25.7 | −45.4% | |
| Short-term debt | 2.2 | 0.6 | 4.8 | 14.1 | 2.3 | 10.4 | +360.6% | |
| Total current liabilities | 12.7 | 13.5 | 22.2 | 20.7 | 68.3 | 83.5 | +22.2% | |
| Long-term debt | 1.1 | 2.6 | 3.3 | 4.1 | 4.1 | 2.9 | −28.4% | |
| Total debt | 3.3 | 3.2 | 8.0 | 18.2 | 6.4 | 13.3 | +109.5% | |
| Net debt | 3.2 | 3.0 | 0.4 | 17.7 | (0.7) | 13.2 | +2019.3% | |
| Total liabilities | 13.8 | 16.5 | 25.9 | 25.1 | 72.5 | 86.5 | +19.3% | |
| Total equity | 20.2 | 62.5 | 75.9 | 168.1 | 356.1 | 446.9 | +25.5% | |
| Retained earnings | 4.9 | 7.2 | 13.5 | 30.1 | 74.9 | 157.9 | +110.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
