| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 0.0 | 0.1 | 5.4 | 0.1 | 0.1 | −26.0% | |
| Cash & short-term investments | — | 0.0 | 0.1 | 5.4 | 0.1 | 0.1 | −26.0% | |
| Receivables | — | 0.5 | 154.6 | 43.4 | 155.0 | 648.9 | +318.6% | |
| Inventory | — | 0.0 | 103.2 | 194.0 | 165.5 | 171.7 | +3.7% | |
| Total current assets | — | 0.5 | 266.7 | 279.4 | 330.4 | 830.1 | +151.2% | |
| Property, plant & equipment | — | 0.0 | 7.0 | 23.2 | 23.0 | 22.7 | −1.2% | |
| Total assets | 0.5 | 0.5 | 273.7 | 334.6 | 385.5 | 885.4 | +129.7% | |
| Payables | — | 0.0 | 2.6 | 2.2 | 22.8 | 42.5 | +86.5% | |
| Short-term debt | — | 0.0 | 83.2 | 100.9 | 92.7 | 121.7 | +31.2% | |
| Total current liabilities | — | 0.1 | 95.1 | 135.0 | 149.3 | 190.1 | +27.4% | |
| Long-term debt | — | 0.0 | 25.7 | 13.2 | 25.2 | 67.9 | +169.5% | |
| Total debt | 0.0 | 0.0 | 108.9 | 114.0 | 117.9 | 189.6 | +60.8% | |
| Net debt | — | (0.0) | 108.9 | 108.7 | 117.8 | 189.5 | +60.9% | |
| Total liabilities | — | 0.1 | 121.0 | 148.8 | 175.1 | 258.0 | +47.3% | |
| Total equity | — | 0.4 | 152.7 | 185.8 | 210.3 | 627.4 | +198.3% | |
| Retained earnings | — | — | — | 0.0 | 0.0 | 174.4 | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
