| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.5 | 0.9 | 0.6 | 2.0 | 5.7 | 5.8 | +1.0% | |
| Cost of revenue | 0.4 | 0.7 | 0.6 | 1.7 | 4.9 | 5.1 | +5.0% | |
| Gross profit | 0.1 | 0.1 | 0.0 | 0.3 | 0.9 | 0.7 | −21.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.9 | +376.1% | |
| Operating income | 0.0 | 0.1 | (0.1) | 0.0 | 0.7 | (0.2) | −127.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +129.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.0) | (0.0) | 0.0 | (0.4) | 0.2 | +144.2% | |
| Pre-tax income | 0.0 | 0.1 | (0.1) | 0.0 | 0.2 | 0.0 | −94.9% | |
| Income tax | (0.0) | 0.0 | 0.0 | (0.0) | 0.1 | 0.0 | −81.7% | |
| Net income | 0.0 | 0.1 | (0.1) | 0.1 | 0.2 | 0.0 | −99.4% | |
| 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) | 1.38 | 4.68 | (5.42) | 3.84 | 13.42 | 0.08 | −99.4% | |
| EPS, diluted (per share) | 1.38 | 4.68 | (5.42) | 3.84 | 13.42 | 0.08 | −99.4% | |
| EBITDA | 0.0 | 0.1 | (0.1) | 0.0 | 0.3 | 0.2 | −31.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +116.2% | |
| Weighted average shares (shares) | 12,838,049 | 12,838,049 | 12,838,049 | 13,164,586 | 12,837,000 | 12,854,023 | +0.1% | |
| Weighted average diluted shares (shares) | 12,838,049 | 12,838,049 | 12,838,049 | 12,841,049 | 12,837,000 | 12,854,023 | +0.1% | |
| Gross margin | 15.9% | 17.2% | 5.4% | 14.9% | 14.9% | 11.6% | −3.4 pts | |
| Operating margin | 3.7% | 7.0% | −9.3% | 1.0% | 11.8% | −3.2% | −15.0 pts | |
| Net margin | 3.7% | 6.9% | −11.1% | 2.5% | 3.0% | 0.0% | −3.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.