| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.6 | 0.1 | 0.6 | 0.5 | 0.8 | 0.9 | +4.0% | |
| Cash & short-term investments | 1.9 | 2.5 | 2.5 | 2.3 | 4.6 | 2.4 | −47.6% | |
| Receivables | 1.4 | 1.4 | 1.5 | 2.1 | 2.2 | 2.9 | +29.5% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| Total current assets | 3.7 | 4.2 | 4.4 | 4.8 | 7.5 | 5.9 | −22.1% | |
| Property, plant & equipment | 0.6 | 0.4 | 0.5 | 0.6 | 0.8 | 0.9 | +11.5% | |
| Goodwill & intangibles | 0.6 | 0.6 | 1.2 | 1.9 | 2.3 | 5.7 | +150.0% | |
| Long-term investments | 0.1 | (2.3) | (1.1) | 0.1 | 0.3 | 0.3 | +28.5% | |
| Total assets | 5.5 | 6.0 | 7.1 | 8.5 | 11.6 | 13.7 | +18.5% | |
| Payables | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | +48.3% | |
| Short-term debt | 0.1 | 0.1 | 0.0 | 0.0 | 1.4 | 0.2 | −87.7% | |
| Total current liabilities | 2.2 | 2.3 | 2.8 | 3.2 | 5.0 | 4.4 | −13.2% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Total debt | 0.4 | 0.3 | 0.3 | 0.3 | 2.0 | 0.5 | −73.3% | |
| Net debt | (0.3) | 0.1 | (0.2) | (0.2) | 1.2 | (0.3) | −126.5% | |
| Deferred revenue | 1.3 | 1.5 | 1.7 | 0.0 | 0.0 | 2.8 | — | |
| Total liabilities | 2.5 | 2.6 | 3.2 | 3.7 | 6.1 | 5.2 | −14.2% | |
| Total equity | 2.9 | 3.4 | 3.8 | 4.7 | 5.4 | 8.4 | +54.9% | |
| Retained earnings | 1.8 | 2.3 | 2.7 | 2.9 | 3.9 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
