| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 5.2 | 2.6 | 28.0 | 43.7 | 5.0 | −88.5% | |
| Cash & short-term investments | — | 5.2 | 2.6 | 28.0 | 43.7 | 5.0 | −88.5% | |
| Receivables | — | 50.5 | 58.5 | 132.3 | 299.2 | 320.5 | +7.1% | |
| Inventory | — | 28.8 | 93.1 | 160.9 | 174.0 | 151.6 | −12.9% | |
| Total current assets | — | 86.7 | 154.2 | 335.6 | 524.0 | 478.9 | −8.6% | |
| Property, plant & equipment | — | 6.6 | 10.1 | 33.2 | 71.1 | 133.2 | +87.2% | |
| Total assets | 93.3 | 93.3 | 164.5 | 389.5 | 605.3 | 645.7 | +6.7% | |
| Payables | — | 35.5 | 4.3 | 43.1 | 37.4 | 35.1 | −6.3% | |
| Short-term debt | — | 31.8 | 78.3 | 165.8 | 177.3 | 174.1 | −1.8% | |
| Total current liabilities | — | 81.7 | 132.7 | 251.9 | 265.5 | 224.4 | −15.5% | |
| Long-term debt | — | 5.1 | 5.2 | 50.4 | 16.5 | 33.5 | +102.8% | |
| Total debt | 37.0 | 37.0 | 83.5 | 216.1 | 193.8 | 207.6 | +7.1% | |
| Net debt | — | 31.7 | 80.9 | 188.2 | 150.1 | 202.5 | +34.9% | |
| Total liabilities | — | 86.9 | 138.0 | 302.6 | 282.6 | 259.1 | −8.3% | |
| Total equity | — | 6.4 | 26.5 | 86.9 | 322.7 | 386.6 | +19.8% | |
| Retained earnings | — | 5.4 | 25.5 | 35.9 | 96.8 | 160.8 | +66.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
