| INR millions | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 3.1 | 41.8 | 585.3 | 1,103.7 | +88.6% | |
| Cost of revenue | 29.9 | — | 49.9 | 37.0 | 118.3 | 722.4 | 1,096.3 | +51.8% | |
| Gross profit | (29.9) | (49.9) | (49.9) | (33.9) | (76.5) | (137.1) | 7.4 | +105.4% | |
| Operating expenses | 122.3 | — | 11.2 | 754.0 | 48.5 | 89.8 | 259.8 | +189.4% | |
| Operating income | (152.1) | — | (61.1) | (787.9) | (125.0) | (226.9) | (252.4) | −11.3% | |
| Interest expense | 102.4 | — | 117.3 | 31.3 | 73.7 | 152.5 | 233.2 | +52.9% | |
| Interest income | 0.3 | — | 4.4 | 7.3 | 0.4 | 4.4 | 0.0 | −100.0% | |
| Pre-tax income | (31.3) | — | (84.0) | 1,654.1 | (205.4) | (372.7) | (476.1) | −27.7% | |
| Income tax | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (31.3) | (84.0) | (84.0) | 1,654.1 | (205.4) | (372.7) | (476.1) | −27.7% | |
| EPS, basic (per share) | (21.77) | (58.48) | (58.48) | 9,868.16 | (30.63) | (55.59) | (72.46) | −30.3% | |
| EPS, diluted (per share) | (21.77) | (58.48) | (58.48) | 9,868.16 | (30.63) | (55.59) | (72.46) | −30.3% | |
| EBITDA | (122.3) | (26.0) | (26.0) | (754.7) | (84.5) | (184.8) | (208.7) | −12.9% | |
| Depreciation & amortization | 30.0 | — | 35.1 | 33.2 | 40.5 | 42.1 | — | — | |
| Weighted average shares (shares) | 1,436,595 | — | 1,436,595 | 167,618 | 6,704,738 | 6,704,738 | — | — | |
| Weighted average diluted shares (shares) | 1,436,595 | — | 1,436,595 | 167,618 | 6,704,738 | 6,704,738 | — | — | |
| Gross margin | — | — | — | −1,099.4% | −183.2% | −23.4% | 0.7% | +24.1 pts | |
| Operating margin | — | — | — | −25,564.9% | −299.3% | −38.8% | −22.9% | +15.9 pts | |
| Net margin | — | — | — | 53,669.2% | −491.7% | −63.7% | −43.1% | +20.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-30 and uses four consecutive reported quarters.
