| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 1.5 | 1.4 | 0.7 | 4.1 | 1.3 | −68.7% | |
| Cash & short-term investments | — | 1.5 | 1.4 | 0.7 | 4.1 | 1.3 | −68.7% | |
| Receivables | — | 11.0 | 3.3 | 3.3 | 7.7 | 9.4 | +22.1% | |
| Inventory | — | 7.8 | 52.7 | 149.7 | 214.0 | 410.5 | +91.8% | |
| Total current assets | — | 21.0 | 82.5 | 168.9 | 266.9 | 480.1 | +79.9% | |
| Property, plant & equipment | — | 0.5 | 1.8 | 3.9 | 66.7 | 318.9 | +378.0% | |
| Total assets | 23.0 | 23.0 | 87.9 | 177.5 | 339.1 | 806.0 | +137.7% | |
| Payables | — | 19.4 | 39.3 | 31.4 | 41.5 | 145.7 | +250.6% | |
| Short-term debt | — | 0.0 | 0.0 | 46.4 | 67.6 | 149.6 | +121.4% | |
| Total current liabilities | — | 20.6 | 55.8 | 112.9 | 186.0 | 357.4 | +92.1% | |
| Long-term debt | — | 1.1 | 10.2 | 1.1 | 21.1 | 264.0 | +1152.8% | |
| Total debt | 1.1 | 1.1 | 10.2 | 47.4 | 88.7 | 413.6 | +366.5% | |
| Net debt | — | (0.4) | 8.8 | 46.7 | 84.6 | 412.3 | +387.5% | |
| Total liabilities | — | 21.7 | 66.4 | 115.1 | 208.1 | 623.2 | +199.5% | |
| Total equity | — | 1.3 | 21.5 | 62.3 | 131.0 | 182.8 | +39.5% | |
| Retained earnings | — | 0.8 | 14.0 | 54.8 | 52.1 | 103.8 | +99.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
