| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.0 | 0.2 | 0.9 | 0.6 | −35.5% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.0 | 0.2 | 1.0 | 0.6 | −40.7% | |
| Receivables | 0.5 | 0.7 | 0.5 | 0.7 | 0.4 | 0.5 | +40.4% | |
| Inventory | 0.4 | 0.4 | 0.8 | 0.9 | 1.5 | 1.0 | −32.9% | |
| Total current assets | 1.0 | 1.3 | 1.6 | 2.3 | 3.2 | 2.6 | −19.1% | |
| Property, plant & equipment | 1.8 | 1.8 | 1.8 | 2.0 | 2.0 | 2.1 | +6.1% | |
| Goodwill & intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −11.4% | |
| Long-term investments | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | −100.0% | |
| Total assets | 2.9 | 3.2 | 3.6 | 4.4 | 5.3 | 4.8 | −8.5% | |
| Payables | 0.2 | 0.2 | 0.2 | 0.2 | 1.2 | 0.4 | −64.4% | |
| Short-term debt | 0.5 | 0.7 | 0.8 | 0.5 | 0.3 | 0.2 | −42.2% | |
| Total current liabilities | 0.9 | 1.1 | 1.4 | 1.8 | 2.5 | 1.6 | −37.1% | |
| Long-term debt | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | +75.5% | |
| Total debt | 0.6 | 0.8 | 0.8 | 0.6 | 0.4 | 0.3 | −20.5% | |
| Net debt | 0.6 | 0.8 | 0.9 | 0.4 | (0.6) | (0.3) | +54.3% | |
| Deferred revenue | 0.0 | 0.1 | 0.3 | 1.0 | 0.0 | 0.0 | — | |
| Total liabilities | 1.1 | 1.3 | 1.6 | 2.2 | 2.8 | 1.9 | −31.5% | |
| Total equity | 1.8 | 1.9 | 2.0 | 2.2 | 2.5 | 2.9 | +17.6% | |
| Retained earnings | 0.8 | 0.9 | 0.9 | 1.2 | 1.5 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
