| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 1.3 | 7.4 | 14.1 | 12.1 | 11.5 | 14.1 | +22.7% | |
| Cash & short-term investments | 1.3 | 7.4 | 14.1 | 12.1 | 11.5 | 14.2 | +22.7% | |
| Receivables | 11.2 | 14.2 | 44.5 | 52.0 | 60.8 | 74.7 | +22.9% | |
| Inventory | 8.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 21.5 | 42.3 | 60.5 | 67.7 | 76.8 | 94.1 | +22.6% | |
| Property, plant & equipment | 1.9 | 1.2 | 1.7 | 2.3 | 2.0 | 3.0 | +48.7% | |
| Goodwill & intangibles | 8.5 | 9.1 | 9.4 | 10.2 | 11.5 | 14.3 | +24.3% | |
| Long-term investments | 3.6 | 5.4 | 5.7 | 5.7 | 7.0 | 7.7 | +10.8% | |
| Total assets | 36.9 | 59.4 | 79.0 | 87.6 | 98.0 | 119.9 | +22.3% | |
| Payables | 1.2 | 1.8 | 2.7 | 3.1 | 3.6 | 5.4 | +51.4% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 4.2 | 6.3 | 8.8 | 9.7 | 11.0 | 14.0 | +27.9% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net debt | (1.3) | (7.4) | (14.1) | (12.1) | (11.5) | (14.1) | −22.7% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 4.3 | 6.5 | 9.0 | 9.8 | 11.1 | 14.2 | +27.7% | |
| Total equity | 32.6 | 52.9 | 70.0 | 77.8 | 86.9 | 105.7 | +21.7% | |
| Retained earnings | 26.7 | 35.8 | 48.9 | 55.8 | 63.0 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
