| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.4 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | +806.2% | |
| Cash & short-term investments | 0.4 | 0.1 | 0.5 | 0.5 | 0.5 | 0.2 | −49.0% | |
| Receivables | 1.0 | 0.9 | 1.7 | 1.6 | 1.8 | 3.2 | +77.7% | |
| Inventory | 0.0 | 0.0 | (1.7) | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 1.7 | 1.2 | 2.3 | 2.3 | 2.5 | 3.8 | +53.0% | |
| Property, plant & equipment | 0.6 | 0.7 | 0.9 | 1.9 | 2.1 | 2.3 | +8.4% | |
| Goodwill & intangibles | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | −63.2% | |
| Long-term investments | 0.0 | (0.1) | (0.2) | 0.3 | 0.1 | 0.0 | −83.6% | |
| Total assets | 2.4 | 2.1 | 3.8 | 4.8 | 5.6 | 6.9 | +23.9% | |
| Payables | 0.7 | 0.4 | 1.0 | 1.1 | 1.3 | 1.5 | +12.9% | |
| Short-term debt | 0.3 | 0.3 | 0.6 | 0.7 | 0.8 | 1.1 | +39.2% | |
| Total current liabilities | 1.3 | 0.9 | 1.9 | 2.0 | 2.4 | 3.1 | +28.3% | |
| Long-term debt | 0.2 | 0.1 | 0.4 | 0.8 | 0.9 | 0.8 | −3.6% | |
| Total debt | 0.6 | 0.4 | 1.0 | 1.5 | 1.7 | 2.0 | +17.0% | |
| Net debt | 0.1 | 0.4 | 1.0 | 1.5 | 1.7 | 1.8 | +6.8% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| Total liabilities | 1.5 | 1.0 | 2.3 | 2.8 | 3.3 | 4.0 | +19.6% | |
| Total equity | 0.9 | 1.0 | 1.5 | 1.9 | 2.2 | 2.9 | +30.6% | |
| Retained earnings | 0.7 | 0.8 | 1.1 | 1.6 | 1.8 | 0.0 | −100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
