| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 24.7 | 2.8 | 0.5 | 0.6 | 1.3 | +116.3% | |
| Cash & short-term investments | — | 28.2 | 3.8 | 4.3 | 14.4 | 1.3 | −91.2% | |
| Receivables | — | 18.6 | 23.9 | 68.5 | 128.7 | 174.8 | +35.8% | |
| Inventory | — | 0.0 | 0.0 | 2.1 | 3.4 | 13.0 | +281.6% | |
| Total current assets | — | 49.9 | 31.3 | 98.1 | 179.7 | 236.5 | +31.6% | |
| Property, plant & equipment | — | 30.5 | 43.8 | 61.2 | 64.3 | 169.8 | +164.3% | |
| Total assets | 80.6 | 80.6 | 76.8 | 160.5 | 258.3 | 608.9 | +135.7% | |
| Payables | — | 2.6 | 3.4 | 19.9 | 13.6 | 19.0 | +40.2% | |
| Short-term debt | — | 12.0 | 15.3 | 26.7 | 52.4 | 87.0 | +66.1% | |
| Total current liabilities | — | 36.5 | 26.4 | 58.8 | 104.4 | 153.8 | +47.3% | |
| Long-term debt | — | 0.0 | 0.0 | 8.7 | 8.9 | 4.3 | −51.9% | |
| Total debt | 12.0 | 12.0 | 15.3 | 35.4 | 61.3 | 91.3 | +48.9% | |
| Net debt | — | (16.2) | 11.5 | 31.1 | 47.0 | 90.1 | +91.7% | |
| Total liabilities | — | 37.1 | 28.1 | 70.2 | 117.0 | 163.0 | +39.3% | |
| Total equity | — | 43.5 | 48.7 | 90.3 | 141.3 | 451.5 | +219.6% | |
| Retained earnings | — | 38.5 | 23.7 | 65.3 | 66.3 | 137.6 | +107.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
