| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.9 | 2.0 | 0.7 | 2.0 | 5.8 | 7.2 | +24.0% | |
| Cash & short-term investments | 1.0 | 2.1 | 0.8 | 4.1 | 13.3 | 21.3 | +59.3% | |
| Receivables | 6.3 | 4.8 | 6.8 | 8.3 | 2.9 | 3.2 | +9.4% | |
| Inventory | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 7.8 | 7.2 | 8.5 | 12.9 | 16.6 | 114.8 | +589.8% | |
| Property, plant & equipment | 0.1 | 0.1 | 0.0 | 0.0 | 0.4 | 0.4 | +2.2% | |
| Goodwill & intangibles | 17.1 | 18.6 | 17.7 | 13.1 | 0.0 | 0.0 | — | |
| Long-term investments | 82.6 | 86.0 | 87.4 | 89.0 | 0.0 | 0.0 | — | |
| Total assets | 108.6 | 113.0 | 115.8 | 121.9 | 126.4 | 135.0 | +6.8% | |
| Payables | 1.3 | 1.6 | 2.1 | 3.2 | 2.3 | 2.2 | −2.9% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 2.3 | 4.1 | 5.3 | 7.0 | 3.1 | 3.0 | −3.9% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 1.7 | 1.9 | 1.3 | 5.8 | 0.0 | 0.0 | — | |
| Net debt | 0.8 | (0.1) | 0.6 | (2.0) | (5.8) | (7.2) | −24.0% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 5.1 | 5.9 | 5.6 | 7.0 | 5.9 | 5.9 | −0.9% | |
| Total equity | 103.5 | 107.1 | 110.2 | 114.9 | 120.5 | 129.2 | +7.2% | |
| Retained earnings | 36.9 | 40.4 | 43.5 | 114.9 | 53.8 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
