| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.2 | 0.0 | 0.0 | 1.0 | 1.0 | −7.7% | |
| Cash & short-term investments | 0.0 | 0.2 | 0.3 | 2.1 | 2.6 | 3.0 | +14.6% | |
| Receivables | 0.7 | 0.7 | 0.5 | 0.6 | 0.8 | 0.7 | −16.3% | |
| Inventory | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | +21.2% | |
| Total current assets | 1.2 | 1.5 | 1.3 | 4.3 | 4.4 | 4.8 | +9.2% | |
| Property, plant & equipment | 1.8 | 1.7 | 1.6 | 1.7 | 5.2 | 6.9 | +31.4% | |
| Goodwill & intangibles | 0.0 | 0.1 | (0.1) | 0.0 | 0.0 | 0.0 | +55.7% | |
| Long-term investments | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.3 | +1725.5% | |
| Total assets | 3.1 | 3.3 | 3.4 | 6.8 | 9.9 | 12.2 | +22.7% | |
| Payables | 0.7 | 0.6 | 0.5 | 0.5 | 0.7 | 0.4 | −38.6% | |
| Short-term debt | 0.4 | 0.2 | 0.3 | 0.2 | 0.4 | 0.5 | +24.8% | |
| Total current liabilities | 1.1 | 0.9 | 0.9 | 0.8 | 1.3 | 1.2 | −11.0% | |
| Long-term debt | 1.0 | 0.6 | 0.1 | 0.2 | 2.0 | 2.4 | +21.8% | |
| Total debt | 1.4 | 0.9 | 0.4 | 0.4 | 2.7 | 3.2 | +20.8% | |
| Net debt | 1.3 | 0.7 | 0.4 | 0.4 | 0.0 | 2.3 | +5866.6% | |
| Deferred revenue | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 2.2 | 1.6 | 1.1 | 1.2 | 3.8 | 4.2 | +9.8% | |
| Total equity | 0.9 | 1.7 | 2.3 | 5.6 | 6.1 | 7.6 | +24.5% | |
| Retained earnings | 0.1 | 0.5 | 0.9 | 1.3 | 1.7 | 2.2 | +34.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
