| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 5.5 | 1.2 | 1.3 | 26.2 | 35.5 | 99.4 | +180.3% | |
| Cash & short-term investments | 5.5 | 1.2 | 1.3 | 26.2 | 35.5 | 99.4 | +180.3% | |
| Receivables | 5.6 | 2.0 | 14.5 | 6.6 | 21.9 | 45.0 | +105.3% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 11.2 | 3.3 | 16.2 | 33.1 | 59.8 | 147.7 | +147.0% | |
| Property, plant & equipment | 0.0 | 0.0 | 0.0 | 0.3 | 0.5 | 0.9 | +84.2% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | (26.2) | 0.0 | 0.0 | — | |
| Long-term investments | 0.0 | 0.0 | 0.1 | 26.2 | 0.0 | 244.5 | — | |
| Total assets | 50.7 | 41.6 | 208.8 | 220.0 | 259.2 | 433.9 | +67.4% | |
| Payables | 0.1 | 0.3 | 0.5 | 1.0 | 2.8 | 3.1 | +11.6% | |
| Short-term debt | 11.4 | 0.2 | 2.9 | 0.0 | 0.3 | 0.8 | +133.1% | |
| Total current liabilities | 12.7 | 2.2 | 9.7 | 3.0 | 13.6 | 124.2 | +815.1% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.0 | — | |
| Total debt | 11.4 | 0.2 | 2.9 | 0.0 | 0.3 | 18.7 | +5440.7% | |
| Net debt | 5.8 | (1.0) | 1.6 | (26.2) | (35.1) | (80.7) | −129.7% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 12.7 | 2.2 | 9.7 | 3.0 | 13.6 | 142.2 | +947.3% | |
| Total equity | 38.0 | 39.4 | 199.1 | 217.0 | 245.6 | 291.8 | +18.8% | |
| Retained earnings | (5.5) | (4.1) | 4.4 | 5.4 | 34.0 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
