| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.2 | 0.5 | 0.7 | 0.6 | 0.4 | 2.1 | +456.3% | |
| Cash & short-term investments | 1.2 | 1.5 | 3.0 | 4.0 | 6.5 | 4.5 | −31.0% | |
| Receivables | 1.2 | 1.2 | 1.4 | 1.6 | 1.9 | 2.9 | +49.5% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 2.5 | 2.8 | 4.7 | 5.9 | 8.9 | 7.2 | −19.4% | |
| Property, plant & equipment | 0.6 | 0.7 | 0.7 | 0.9 | 1.1 | 1.4 | +24.8% | |
| Goodwill & intangibles | 5.7 | 6.3 | 6.6 | 7.1 | 7.2 | 17.0 | +135.6% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | +1745.0% | |
| Total assets | 9.2 | 10.3 | 12.5 | 14.2 | 17.5 | 27.7 | +58.4% | |
| Payables | 0.3 | 0.3 | 0.3 | 0.4 | 0.7 | 0.8 | +15.8% | |
| Short-term debt | 0.5 | 0.1 | 1.3 | 0.1 | 0.0 | 0.0 | — | |
| Total current liabilities | 1.2 | 1.0 | 2.3 | 1.1 | 1.7 | 0.2 | −88.9% | |
| Long-term debt | 2.9 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total debt | 3.8 | 1.6 | 1.6 | 0.5 | 0.5 | 0.6 | +19.2% | |
| Net debt | 3.6 | (0.1) | 0.9 | (0.0) | 0.1 | (1.6) | −1973.6% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 5.8 | 3.8 | 3.8 | 2.8 | 3.4 | 11.0 | +220.9% | |
| Total equity | 3.5 | 6.4 | 8.7 | 11.4 | 14.1 | 16.7 | +18.8% | |
| Retained earnings | (0.6) | (0.6) | 1.4 | 3.8 | 6.2 | 8.3 | +35.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
