| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.6 | +355.9% | |
| Cash & short-term investments | 0.2 | 0.1 | 0.2 | 0.1 | 0.7 | 0.6 | −12.8% | |
| Receivables | 1.1 | 1.1 | 1.0 | 1.3 | 1.5 | 1.6 | +10.3% | |
| Inventory | 0.5 | 1.0 | 1.3 | 1.7 | 2.2 | 2.6 | +17.2% | |
| Total current assets | 2.2 | 3.1 | 3.5 | 4.1 | 5.3 | 5.2 | −1.0% | |
| Property, plant & equipment | 1.4 | 2.0 | 2.4 | 2.8 | 2.7 | 3.5 | +27.9% | |
| Goodwill & intangibles | 0.3 | 0.3 | 1.1 | 1.5 | 1.5 | 1.5 | +1.2% | |
| Long-term investments | 0.0 | 0.0 | (0.1) | 0.0 | 0.2 | 0.0 | −100.0% | |
| Total assets | 3.9 | 5.5 | 7.1 | 8.4 | 9.9 | 10.4 | +5.8% | |
| Payables | 0.4 | 0.8 | 0.8 | 0.9 | 0.8 | 1.0 | +27.2% | |
| Short-term debt | 0.8 | 1.0 | 1.4 | 1.8 | 1.8 | 2.2 | +26.3% | |
| Total current liabilities | 1.7 | 2.4 | 3.1 | 3.5 | 3.5 | 3.6 | +3.4% | |
| Long-term debt | 0.2 | 0.4 | 0.8 | 1.1 | 0.9 | 0.5 | −47.2% | |
| Total debt | 1.1 | 1.5 | 2.4 | 3.1 | 2.8 | 2.8 | +2.2% | |
| Net debt | 1.0 | 1.4 | 2.3 | 3.0 | 2.1 | 2.2 | +7.5% | |
| Deferred revenue | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Total liabilities | 2.0 | 3.0 | 4.1 | 4.9 | 4.5 | 4.3 | −5.8% | |
| Total equity | 1.9 | 2.5 | 3.0 | 3.5 | 5.3 | 6.1 | +15.6% | |
| Retained earnings | 1.0 | 1.5 | 1.9 | 2.3 | 2.7 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
