| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 1.1 | 1.7 | 2.2 | 7.2 | 15.2 | +111.8% | |
| Cash & short-term investments | — | 1.1 | 1.7 | 17.8 | 37.4 | 15.2 | −59.4% | |
| Receivables | — | 148.6 | 152.3 | 134.9 | 182.5 | 424.0 | +132.3% | |
| Inventory | — | 2.2 | 165.9 | 169.5 | 222.7 | 242.8 | +9.0% | |
| Total current assets | — | 151.9 | 324.7 | 332.8 | 457.2 | 700.2 | +53.2% | |
| Property, plant & equipment | — | 8.2 | 30.2 | 34.8 | 31.8 | 54.6 | +71.8% | |
| Total assets | 164.5 | 164.5 | 360.3 | 372.4 | 493.5 | 844.6 | +71.1% | |
| Payables | — | 28.8 | 153.7 | 4.8 | 0.2 | 0.2 | −0.8% | |
| Short-term debt | — | 66.1 | 108.6 | 210.4 | 313.1 | 432.6 | +38.1% | |
| Total current liabilities | — | 113.2 | 274.0 | 235.7 | 327.8 | 468.5 | +42.9% | |
| Long-term debt | — | 0.0 | 14.1 | 14.4 | 16.3 | 11.2 | −31.2% | |
| Total debt | 66.1 | 66.1 | 122.7 | 224.8 | 329.4 | 443.8 | +34.7% | |
| Net debt | — | 65.0 | 121.0 | 207.0 | 292.0 | 428.6 | +46.8% | |
| Total liabilities | — | 114.0 | 289.9 | 253.6 | 346.1 | 482.4 | +39.4% | |
| Total equity | — | 50.5 | 70.4 | 118.8 | 147.4 | 361.1 | +145.0% | |
| Retained earnings | — | 22.1 | 42.0 | 74.3 | 102.9 | 181.4 | +76.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
