| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 1.0 | 0.7 | 0.5 | 0.7 | 1.2 | 1.2 | −0.6% | |
| Cash & short-term investments | 1.2 | 0.9 | 0.7 | 0.8 | 1.3 | 1.2 | −5.6% | |
| Receivables | 1.7 | 2.3 | 2.8 | 2.5 | 2.8 | 3.5 | +23.6% | |
| Inventory | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| Total current assets | 3.1 | 3.4 | 3.7 | 4.0 | 4.5 | 5.1 | +13.1% | |
| Property, plant & equipment | 1.3 | 1.3 | 2.2 | 3.5 | 4.6 | 4.7 | +2.2% | |
| Goodwill & intangibles | 1.3 | 1.7 | 3.4 | 3.7 | 3.2 | 3.1 | −4.8% | |
| Long-term investments | (0.2) | 2.3 | 1.1 | 2.0 | 3.2 | 3.4 | +9.1% | |
| Total assets | 7.9 | 9.6 | 12.6 | 14.6 | 16.5 | 17.4 | +5.1% | |
| Payables | 0.6 | 0.8 | 0.9 | 0.9 | 1.1 | 1.2 | +8.9% | |
| Short-term debt | 0.6 | 0.7 | 0.9 | 1.1 | 1.4 | 1.6 | +9.6% | |
| Total current liabilities | 1.9 | 2.4 | 2.8 | 3.1 | 3.7 | 4.3 | +17.0% | |
| Long-term debt | 0.8 | 1.0 | 2.6 | 3.1 | 3.3 | 2.7 | −18.4% | |
| Total debt | 1.5 | 1.7 | 3.6 | 4.5 | 5.1 | 4.6 | −9.3% | |
| Net debt | 0.5 | 1.0 | 3.0 | 3.8 | 3.7 | 3.4 | −10.2% | |
| Deferred revenue | 0.6 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 3.5 | 4.3 | 6.4 | 7.4 | 8.3 | 8.2 | −1.3% | |
| Total equity | 3.5 | 4.2 | 4.9 | 5.7 | 6.6 | 7.4 | +12.1% | |
| Retained earnings | 1.1 | 1.8 | 2.5 | 3.3 | 4.2 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
