| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 0.0 | 0.1 | 0.0 | 0.1 | 3.9 | +6382.8% | |
| Cash & short-term investments | — | 0.0 | 0.1 | 0.0 | 0.1 | 3.9 | +6382.8% | |
| Receivables | — | 0.3 | 0.3 | 0.6 | 0.8 | 1.1 | +39.8% | |
| Inventory | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | — | 0.6 | 1.1 | 1.7 | 2.1 | 5.0 | +137.0% | |
| Property, plant & equipment | — | 20.3 | 25.7 | 31.6 | 40.7 | 53.0 | +30.3% | |
| Goodwill & intangibles | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −38.2% | |
| Long-term investments | — | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | — | |
| Total assets | 27.6 | 22.8 | 29.7 | 36.7 | 46.9 | 65.1 | +39.0% | |
| Payables | — | 0.2 | 0.3 | 0.4 | 0.5 | 0.8 | +46.3% | |
| Short-term debt | — | 0.3 | 0.5 | 0.6 | 1.2 | 1.2 | −0.6% | |
| Total current liabilities | — | 3.5 | 4.3 | 6.2 | 8.1 | 5.2 | −35.7% | |
| Long-term debt | — | 3.3 | 5.7 | 1.0 | 2.2 | 1.7 | −23.9% | |
| Total debt | 21.6 | 21.6 | 29.3 | 30.5 | 40.9 | 52.1 | +27.4% | |
| Net debt | — | 21.6 | 29.2 | 30.5 | 40.8 | 48.2 | +18.1% | |
| Deferred revenue | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | — | 24.2 | 32.8 | 35.4 | 46.9 | 60.0 | +27.9% | |
| Total equity | — | (1.4) | (3.1) | 1.3 | (0.0) | 5.1 | +16646.1% | |
| Retained earnings | — | (2.4) | (4.4) | (7.8) | (9.3) | 0.0 | +100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
