| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 5.8 | 1.5 | 52.4 | 39.1 | 28.0 | 21.0 | −24.8% | |
| Cash & short-term investments | 5.8 | 1.5 | 52.4 | 39.1 | 30.1 | 21.0 | −30.2% | |
| Receivables | 13.7 | 27.8 | 70.2 | 107.3 | 214.1 | 233.2 | +8.9% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 32.2 | 29.3 | 123.2 | 147.1 | 245.7 | 318.1 | +29.5% | |
| Property, plant & equipment | 0.8 | 0.5 | 3.2 | 10.2 | 15.5 | 10.4 | −32.7% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 2.9 | 2.2 | 61.1 | +2716.1% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 34.1 | 46.6 | 144.5 | 192.4 | 502.1 | 751.2 | +49.6% | |
| Payables | 0.0 | 3.8 | 0.6 | 0.6 | 22.3 | 3.3 | −85.4% | |
| Short-term debt | 13.6 | 5.0 | 0.6 | 17.6 | 31.7 | 29.9 | −5.4% | |
| Total current liabilities | 23.7 | 18.2 | 22.9 | 51.5 | 123.1 | 141.4 | +14.9% | |
| Long-term debt | 0.0 | 5.6 | 0.0 | 0.0 | 5.7 | 4.4 | −23.0% | |
| Total debt | 13.6 | 10.6 | 0.6 | 17.6 | 37.4 | 34.3 | −8.1% | |
| Net debt | 7.8 | 9.1 | (51.9) | (21.6) | 9.4 | 13.3 | +41.5% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 23.7 | 24.3 | 22.9 | 53.2 | 131.0 | 147.0 | +12.2% | |
| Total equity | 10.4 | 22.3 | 121.6 | 139.2 | 371.1 | 604.2 | +62.8% | |
| Retained earnings | 10.3 | 22.2 | 20.2 | 37.9 | 61.2 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
