| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9.3 | 9.4 | 9.5 | 9.6 | 5.4 | 0.0 | −100.0% | |
| Cost of revenue | — | — | 3.9 | 5.9 | 5.9 | 3.1 | −47.7% | |
| Gross profit | — | — | 5.6 | 3.7 | (0.6) | (3.1) | −429.3% | |
| Operating expenses | 7.6 | 7.4 | 5.8 | 3.9 | 4.0 | 1.0 | −74.4% | |
| Operating income | 0.1 | (0.1) | (0.1) | (0.2) | (4.6) | (4.1) | +10.1% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −2.8% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Pre-tax income | 0.1 | (0.1) | (0.1) | (0.2) | (4.6) | (4.1) | +9.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.0 | (0.1) | (0.1) | (0.2) | (4.6) | (4.1) | +9.9% | |
| EPS, basic (per share) | 0.03 | (0.07) | (0.07) | (0.09) | (2.18) | (1.96) | +9.9% | |
| EPS, diluted (per share) | 0.03 | (0.07) | (0.07) | (0.09) | (2.18) | (1.96) | +9.9% | |
| EBITDA | 1.7 | 2.0 | 2.6 | 3.0 | (0.9) | (1.0) | −19.8% | |
| Depreciation & amortization | 1.6 | 2.1 | 2.7 | 3.2 | 3.7 | 3.1 | −16.9% | |
| Weighted average shares (shares) | 1,548,536 | 2,106,536 | 2,106,536 | 2,106,536 | 2,106,536 | 2,106,536 | +0.0% | |
| Weighted average diluted shares (shares) | 1,548,536 | 2,106,536 | 2,106,536 | 2,106,536 | 2,106,536 | 2,106,536 | +0.0% | |
| Gross margin | — | — | 59.0% | 38.7% | −11.0% | — | — | |
| Operating margin | 1.1% | −1.4% | −1.5% | −2.1% | −85.8% | — | — | |
| Net margin | 0.5% | −1.5% | −1.5% | −2.1% | −85.6% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
