| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 2.3 | 3.0 | 4.7 | 6.6 | 6.7 | 10.7 | +59.4% | |
| Cash & short-term investments | 15.1 | 12.7 | 9.6 | 10.5 | 11.2 | 21.4 | +91.9% | |
| Receivables | 9.4 | 13.7 | 21.1 | 25.0 | 29.0 | 33.3 | +15.0% | |
| Inventory | 0.9 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| Total current assets | 26.7 | 28.4 | 34.5 | 41.2 | 50.3 | 71.0 | +41.2% | |
| Property, plant & equipment | 3.4 | 5.3 | 7.8 | 7.8 | 8.2 | 9.5 | +16.6% | |
| Goodwill & intangibles | 1.3 | 11.1 | 16.4 | 15.5 | 18.0 | 19.4 | +7.8% | |
| Long-term investments | (9.2) | 0.1 | 1.5 | 1.8 | (9.1) | 7.9 | +187.0% | |
| Total assets | 36.7 | 54.2 | 66.7 | 73.7 | 87.4 | 113.8 | +30.2% | |
| Payables | 2.7 | 4.3 | 5.7 | 8.1 | 8.9 | 11.3 | +27.6% | |
| Short-term debt | 0.0 | 1.5 | 2.2 | 2.0 | 1.0 | 0.0 | −100.0% | |
| Total current liabilities | 7.7 | 14.3 | 20.1 | 22.2 | 21.3 | 29.2 | +37.1% | |
| Long-term debt | 0.0 | 2.8 | 2.1 | 0.1 | 0.0 | 0.0 | — | |
| Total debt | 1.0 | 5.8 | 6.6 | 4.5 | 3.1 | 4.8 | +53.6% | |
| Net debt | (1.3) | 2.8 | 1.9 | (2.1) | (3.6) | (6.0) | −64.4% | |
| Deferred revenue | 0.0 | 1.0 | 1.1 | 2.2 | 0.0 | 0.0 | — | |
| Total liabilities | 8.7 | 20.5 | 27.1 | 24.2 | 24.2 | 35.4 | +46.4% | |
| Total equity | 28.0 | 33.7 | 39.7 | 49.6 | 63.2 | 78.4 | +24.0% | |
| Retained earnings | 11.6 | 13.6 | 16.6 | 19.3 | 28.8 | 41.8 | +45.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
