| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 4.9 | 2.9 | 2.0 | 14.5 | 3.9 | 79.1 | +1930.9% | |
| Cash & short-term investments | 4.9 | 2.9 | 2.0 | 14.5 | 3.9 | 79.1 | +1930.9% | |
| Receivables | 0.7 | 1.1 | 0.7 | 71.2 | 106.6 | 260.3 | +144.1% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 58.4 | 59.5 | 58.2 | 117.2 | 165.3 | 410.3 | +148.2% | |
| Property, plant & equipment | 1.1 | 1.0 | 0.9 | 21.8 | 35.5 | 102.3 | +188.2% | |
| Total assets | 69.4 | 70.5 | 68.1 | 400.5 | 527.6 | 797.8 | +51.2% | |
| Payables | 1.3 | 1.3 | 0.0 | 5.6 | 26.6 | 187.5 | +605.3% | |
| Short-term debt | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 2.3 | 1.6 | 0.1 | 20.4 | 37.8 | 212.7 | +463.0% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 65.7 | 65.1 | 32.0 | −50.9% | |
| Total debt | 0.9 | 0.0 | 0.0 | 65.7 | 65.1 | 32.0 | −50.9% | |
| Net debt | (4.0) | (2.9) | (2.0) | 51.2 | 61.2 | (47.1) | −177.1% | |
| Total liabilities | 2.3 | 1.7 | 0.3 | 86.1 | 102.8 | 255.5 | +148.4% | |
| Total equity | 67.1 | 68.8 | 67.8 | 314.4 | 424.8 | 542.3 | +27.7% | |
| Retained earnings | (33.8) | (32.2) | 0.0 | 83.1 | 66.5 | 56.2 | −15.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
