| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.1 | 0.2 | 0.0 | 0.3 | 0.5 | 0.6 | +12.2% | |
| Cash & short-term investments | 0.1 | 0.2 | 0.3 | 0.3 | 0.5 | 0.6 | +12.2% | |
| Receivables | 0.7 | 1.5 | 2.4 | 2.4 | 1.9 | 2.7 | +45.9% | |
| Inventory | 1.5 | 2.7 | 2.7 | 3.1 | 3.7 | 3.6 | −3.7% | |
| Total current assets | 2.5 | 4.8 | 5.6 | 6.2 | 6.5 | 7.2 | +10.4% | |
| Property, plant & equipment | 1.2 | 2.7 | 3.2 | 3.6 | 4.0 | 4.3 | +8.3% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 2.0 | 1.9 | 2.0 | +0.6% | |
| Long-term investments | (0.1) | (0.2) | 0.0 | 0.0 | 0.3 | 0.1 | −63.5% | |
| Total assets | 3.8 | 7.6 | 8.9 | 12.0 | 12.9 | 13.8 | +6.8% | |
| Payables | 0.7 | 1.1 | 1.1 | 1.1 | 1.1 | 1.5 | +35.3% | |
| Short-term debt | 0.4 | 0.8 | 1.5 | 2.2 | 2.4 | 2.2 | −8.8% | |
| Total current liabilities | 1.8 | 3.3 | 4.0 | 4.9 | 5.7 | 6.0 | +6.2% | |
| Long-term debt | 0.6 | 1.3 | 1.0 | 1.5 | 1.1 | 1.0 | −7.9% | |
| Total debt | 0.9 | 2.2 | 2.6 | 3.9 | 3.8 | 3.5 | −8.7% | |
| Net debt | 0.6 | 1.8 | 2.5 | 3.6 | 3.3 | 2.9 | −12.0% | |
| Deferred revenue | 0.7 | 1.2 | 0.2 | 1.1 | 1.5 | 0.0 | −100.0% | |
| Total liabilities | 2.4 | 5.1 | 5.6 | 7.1 | 7.4 | 7.6 | +3.3% | |
| Total equity | 1.3 | 2.5 | 3.3 | 4.2 | 4.6 | 5.3 | +16.2% | |
| Retained earnings | 0.3 | 0.7 | 1.1 | 1.2 | 1.6 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
