| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.2 | 0.0 | 0.0 | 0.2 | 0.3 | 1.3 | +392.7% | |
| Cash & short-term investments | 0.2 | 0.0 | 0.0 | 1.0 | 1.2 | 1.3 | +6.0% | |
| Receivables | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | −79.4% | |
| Inventory | 2.0 | 2.1 | 2.9 | 4.3 | 7.0 | 8.4 | +20.4% | |
| Total current assets | 2.6 | 2.4 | 3.6 | 5.9 | 9.1 | 10.8 | +18.2% | |
| Property, plant & equipment | 1.3 | 1.5 | 1.9 | 2.5 | 2.7 | 3.3 | +20.9% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | — | |
| Long-term investments | 0.0 | 0.3 | 0.5 | 0.2 | 0.2 | 0.5 | +180.1% | |
| Total assets | 3.9 | 4.2 | 6.2 | 8.8 | 12.2 | 14.7 | +20.2% | |
| Payables | 1.3 | 0.6 | 0.5 | 0.6 | 1.5 | 2.0 | +31.6% | |
| Short-term debt | 0.8 | 1.4 | 2.5 | 1.3 | 2.8 | 3.3 | +18.8% | |
| Total current liabilities | 2.3 | 2.1 | 3.3 | 2.1 | 4.6 | 5.7 | +24.0% | |
| Long-term debt | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 2.0 | 2.8 | 4.2 | 3.2 | 4.8 | 5.7 | +19.2% | |
| Net debt | 1.8 | 2.8 | 4.1 | 3.0 | 3.6 | 4.4 | +23.7% | |
| Deferred revenue | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 3.4 | 3.4 | 4.8 | 3.9 | 6.4 | 7.8 | +22.3% | |
| Total equity | 0.5 | 0.8 | 1.4 | 4.9 | 5.8 | 6.9 | +18.0% | |
| Retained earnings | 0.4 | 0.7 | 1.2 | 1.9 | 2.8 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
