| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 2.2 | 5.9 | 3.2 | 4.6 | 9.4 | +101.5% | |
| Cash & short-term investments | 0.1 | 2.2 | 5.9 | 3.2 | 4.6 | 9.4 | +101.5% | |
| Receivables | 102.7 | 0.0 | 108.2 | 101.3 | 202.5 | 250.1 | +23.5% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 105.0 | 84.9 | 114.1 | 136.4 | 207.2 | 266.3 | +28.5% | |
| Property, plant & equipment | 0.7 | 0.1 | 2.3 | 3.0 | 25.3 | 51.7 | +104.3% | |
| Goodwill & intangibles | 0.0 | 0.0 | (106.2) | 0.0 | — | 118.5 | — | |
| Long-term investments | 0.0 | 0.0 | 106.2 | 0.0 | — | 482.5 | — | |
| Total assets | 178.2 | 216.1 | 224.3 | 532.4 | 689.0 | 930.1 | +35.0% | |
| Payables | 0.2 | 39.6 | 61.2 | 77.6 | 6.4 | 20.7 | +224.1% | |
| Short-term debt | 9.8 | 8.4 | 0.0 | 0.0 | 1.3 | 0.0 | −100.0% | |
| Total current liabilities | 11.7 | 49.8 | 64.8 | 80.3 | 13.1 | 28.1 | +114.8% | |
| Long-term debt | 0.0 | 0.0 | 6.3 | 24.3 | 17.4 | 183.7 | +956.8% | |
| Total debt | 9.8 | 8.4 | 6.3 | 24.3 | 18.7 | 183.7 | +884.4% | |
| Net debt | 9.7 | 6.3 | 0.4 | 21.1 | 14.0 | 174.3 | +1143.7% | |
| Deferred revenue | 1.3 | 0.0 | 0.0 | 0.0 | — | 0.0 | — | |
| Total liabilities | 11.7 | 49.8 | 71.1 | 104.5 | 30.7 | 211.8 | +590.2% | |
| Total equity | 166.5 | 166.3 | 194.4 | 427.8 | 658.3 | 718.3 | +9.1% | |
| Retained earnings | 60.4 | 86.1 | 111.0 | 0.0 | 177.8 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
