| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 11.7 | 0.0 | 0.0 | 32.5 | 22.5 | 0.0 | −100.0% | |
| Cost of revenue | 1.5 | 1.7 | 2.4 | 4.2 | 24.4 | 0.4 | −98.4% | |
| Gross profit | 10.2 | (1.7) | (2.4) | 28.3 | (1.9) | (0.4) | +79.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 14.3 | 16.7 | 15.9 | 14.1 | 12.9 | 37.7 | +192.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 39.5 | 16.7 | 15.6 | 43.9 | 27.3 | 39.0 | +42.6% | |
| Operating income | (29.3) | (18.4) | (55.0) | (15.5) | 216.6 | (39.4) | −118.2% | |
| Interest expense | 0.9 | 0.2 | 1.3 | 0.3 | 0.8 | 0.2 | −75.0% | |
| Interest income | 23.8 | 3.8 | 3.8 | 10.8 | 0.0 | 0.0 | — | |
| Other income / expense | 91.6 | 221.9 | 44.7 | 268.5 | 216.4 | 38.9 | −82.0% | |
| Pre-tax income | 62.3 | 203.5 | (10.2) | 253.0 | 186.8 | (0.5) | −100.3% | |
| Income tax | 24.7 | 16.9 | (10.7) | (1.3) | 31.1 | (0.3) | −101.0% | |
| Net income | 37.6 | 186.5 | 0.5 | 254.3 | 155.7 | (0.2) | −100.1% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.18 | 0.89 | 0.00 | 1.22 | 0.75 | (0.00) | −100.1% | |
| EPS, diluted (per share) | 0.18 | 0.89 | 0.00 | 1.22 | 0.75 | (0.00) | −100.1% | |
| EBITDA | 70.8 | 209.8 | (3.7) | 257.4 | 190.0 | (39.0) | −120.5% | |
| Depreciation & amortization | 8.2 | 6.1 | 5.3 | 4.2 | 2.4 | 0.4 | −83.6% | |
| Weighted average shares (shares) | 208,659,000 | 209,581,000 | 208,659,000 | 208,659,000 | 207,600,000 | 200,000,000 | −3.7% | |
| Weighted average diluted shares (shares) | 208,659,000 | 208,659,000 | 208,659,000 | 208,659,000 | 207,600,000 | 200,000,000 | −3.7% | |
| Gross margin | 87.2% | — | — | 87.2% | −8.5% | — | — | |
| Operating margin | −249.9% | — | — | −47.9% | 962.7% | — | — | |
| Net margin | 321.4% | — | — | 782.9% | 692.0% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
