| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 1.4 | 1.2 | 0.1 | 2.0 | 12.9 | +548.3% | |
| Cash & short-term investments | — | 1.4 | 1.2 | 0.1 | 2.0 | 12.9 | +548.3% | |
| Receivables | — | 64.0 | 86.1 | 167.2 | 245.5 | 365.7 | +49.0% | |
| Inventory | — | 1.9 | 15.5 | 16.0 | 12.2 | 9.8 | −20.3% | |
| Total current assets | — | 73.8 | 106.9 | 190.2 | 270.2 | 405.8 | +50.2% | |
| Property, plant & equipment | — | 9.2 | 11.3 | 9.7 | 9.6 | 106.9 | +1019.1% | |
| Total assets | 94.9 | 94.9 | 136.9 | 207.0 | 281.5 | 516.5 | +83.5% | |
| Payables | — | 45.3 | 55.4 | 58.1 | 60.8 | 57.6 | −5.2% | |
| Short-term debt | — | 23.7 | 34.3 | 51.9 | 50.0 | 15.6 | −68.9% | |
| Total current liabilities | — | 75.6 | 97.9 | 118.6 | 146.7 | 89.9 | −38.7% | |
| Long-term debt | — | 9.4 | 18.2 | 16.3 | 22.6 | 35.5 | +57.4% | |
| Total debt | 33.1 | 33.1 | 52.5 | 68.2 | 72.6 | 51.1 | −29.6% | |
| Net debt | — | 31.7 | 51.2 | 68.1 | 70.6 | 38.2 | −45.9% | |
| Total liabilities | — | 85.6 | 117.1 | 135.2 | 171.1 | 127.8 | −25.3% | |
| Total equity | — | 9.3 | 19.9 | 71.8 | 110.4 | 388.6 | +252.1% | |
| Retained earnings | — | 2.3 | 12.9 | 34.4 | 47.6 | 86.3 | +81.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
