| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.3 | 1.9 | 1.0 | 4.6 | 19.6 | 6.7 | −65.9% | |
| Cash & short-term investments | 0.3 | 1.9 | 1.0 | 4.6 | 19.6 | 6.7 | −65.9% | |
| Receivables | 14.3 | 17.7 | 29.2 | 42.2 | 55.9 | 60.3 | +7.9% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 20.9 | 37.7 | 31.3 | 48.4 | 95.5 | 84.0 | −12.0% | |
| Property, plant & equipment | 11.4 | 20.1 | 20.4 | 7.6 | 6.5 | 10.1 | +55.3% | |
| Goodwill & intangibles | 0.1 | 1.6 | 3.9 | 3.8 | 4.2 | 4.6 | +8.7% | |
| Long-term investments | 1.2 | 1.3 | 13.2 | 34.2 | 48.5 | 62.8 | +29.5% | |
| Total assets | 33.7 | 60.7 | 69.0 | 94.2 | 155.5 | 162.2 | +4.3% | |
| Payables | 0.0 | 0.7 | 0.9 | 0.9 | 12.2 | 2.5 | −79.6% | |
| Short-term debt | 0.0 | 0.5 | 3.0 | 2.0 | 3.8 | 6.7 | +76.0% | |
| Total current liabilities | 3.2 | 3.6 | 8.0 | 14.9 | 27.5 | 17.8 | −35.1% | |
| Long-term debt | 0.0 | 6.6 | 2.1 | 0.4 | 0.1 | 0.0 | −100.0% | |
| Total debt | 0.0 | 7.1 | 5.2 | 2.4 | 3.9 | 6.7 | +71.2% | |
| Net debt | (0.3) | 5.2 | 4.2 | (2.2) | (15.7) | (0.0) | +100.0% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 3.2 | 10.2 | 11.2 | 17.0 | 28.6 | 18.9 | −34.2% | |
| Total equity | 30.6 | 50.5 | 57.8 | 77.3 | 120.7 | 133.8 | +10.9% | |
| Retained earnings | 0.0 | 0.0 | 0.0 | 30.4 | 48.2 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
