| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.0 | 0.0 | 0.4 | 0.3 | 0.3 | −9.2% | |
| Cash & short-term investments | 0.1 | 0.0 | 0.0 | 0.4 | 0.3 | 0.3 | −23.3% | |
| Receivables | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.4 | +179.8% | |
| Inventory | 1.2 | 1.5 | 2.2 | 2.3 | 2.8 | 3.0 | +5.7% | |
| Total current assets | 1.5 | 1.6 | 2.4 | 2.9 | 3.4 | 3.8 | +12.8% | |
| Property, plant & equipment | 2.5 | 3.0 | 3.5 | 4.4 | 5.5 | 7.0 | +28.2% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −5.1% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | +29874.4% | |
| Total assets | 4.3 | 5.0 | 6.1 | 7.7 | 9.4 | 11.5 | +22.2% | |
| Payables | 0.4 | 0.5 | 0.6 | 0.5 | 0.7 | 0.6 | −5.3% | |
| Short-term debt | 0.1 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | — | |
| Total current liabilities | 0.9 | 1.0 | 1.4 | 1.4 | 1.6 | 1.6 | −1.0% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 2.3 | 2.5 | 2.9 | 3.4 | 4.1 | 5.4 | +32.4% | |
| Net debt | 2.3 | 2.4 | 2.8 | 3.0 | 3.8 | 5.2 | +35.4% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Total liabilities | 3.0 | 3.4 | 3.9 | 4.5 | 5.5 | 6.7 | +22.6% | |
| Total equity | 1.2 | 1.6 | 2.2 | 3.3 | 3.9 | 4.8 | +21.6% | |
| Retained earnings | 0.2 | 0.6 | 1.2 | 1.7 | 2.4 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
