| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | — | 0.4 | 1.0 | 1.8 | — | 3.4 | — | |
| Cash & short-term investments | — | 0.4 | 1.0 | 1.8 | — | 3.4 | — | |
| Receivables | — | 24.5 | 45.4 | 82.0 | — | 120.5 | — | |
| Inventory | — | 24.6 | 51.6 | 97.2 | — | 249.7 | — | |
| Total current assets | — | 54.9 | 103.8 | 193.2 | — | 422.3 | — | |
| Property, plant & equipment | — | 19.6 | 30.2 | 14.0 | — | 29.2 | — | |
| Total assets | 83.6 | 83.6 | 142.6 | 209.5 | 515.1 | 515.1 | +0.0% | |
| Payables | — | 2.4 | 11.6 | 15.9 | — | 17.7 | — | |
| Short-term debt | — | 11.1 | 41.1 | 70.9 | — | 143.9 | — | |
| Total current liabilities | — | 31.0 | 78.3 | 142.0 | — | 278.9 | — | |
| Long-term debt | — | 24.0 | 26.3 | 0.0 | — | 46.2 | — | |
| Total debt | 35.1 | 35.1 | 67.4 | 70.9 | 190.0 | 190.0 | +0.0% | |
| Net debt | — | 34.6 | 66.5 | 69.1 | — | 186.6 | — | |
| Total liabilities | — | 55.0 | 104.6 | 142.3 | — | 325.8 | — | |
| Total equity | — | 28.6 | 38.0 | 67.2 | — | 189.2 | — | |
| Retained earnings | — | 18.7 | 27.0 | 22.1 | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.