| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.4 | 0.1 | 7.5 | 1.3 | 49.6 | 61.8 | +24.6% | |
| Cash & short-term investments | 0.4 | 0.1 | 7.5 | 1.3 | 96.8 | 61.8 | −36.2% | |
| Receivables | 6.3 | 0.0 | 6.8 | 17.4 | 76.0 | 83.2 | +9.5% | |
| Inventory | (1.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 7.8 | 0.1 | 15.6 | 22.7 | 172.8 | 145.0 | −16.1% | |
| Property, plant & equipment | 1.7 | 1.7 | 1.6 | 1.9 | 11.4 | 26.7 | +134.2% | |
| Goodwill & intangibles | 0.0 | 74.9 | 77.2 | 75.0 | 84.9 | 93.2 | +9.8% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 20.2 | 76.7 | 94.4 | 99.7 | 269.1 | 328.2 | +22.0% | |
| Payables | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 | 7.8 | +42.4% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 1.3 | 4.0 | 10.2 | 12.4 | 43.9 | 60.1 | +36.8% | |
| Long-term debt | 21.9 | 5.1 | 13.9 | 19.9 | 88.5 | 111.6 | +26.1% | |
| Total debt | 21.9 | 5.1 | 13.9 | 19.9 | 88.5 | 111.6 | +26.1% | |
| Net debt | 21.4 | 5.0 | 6.4 | 18.6 | 38.9 | 49.9 | +28.1% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 23.2 | 9.2 | 24.1 | 32.2 | 136.8 | 177.5 | +29.7% | |
| Total equity | (3.0) | 67.6 | 70.3 | 67.5 | 86.6 | 93.9 | +8.5% | |
| Retained earnings | (102.0) | (35.5) | (32.8) | (35.6) | (34.1) | (9.2) | +73.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
