| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.6 | 17.8 | 17.8 | 17.6 | 15.0 | 13.0 | 18.0 | +38.8% | |
| Cost of revenue | 12.5 | 17.7 | 17.6 | 17.5 | 14.9 | 14.8 | 19.6 | +32.6% | |
| Gross profit | 0.1 | 0.1 | 0.2 | (2.3) | 0.1 | (1.8) | (1.6) | +12.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.4 | 0.3 | 2.5 | 2.1 | 2.2 | 6.7 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 2.2 | 0.1 | 0.0 | 0.0 | — | — | |
| Operating expenses | 6.0 | 9.0 | 7.5 | 2.1 | 2.2 | 6.7 | 6.9 | +3.0% | |
| Operating income | (5.9) | (8.8) | (7.3) | (6.9) | (2.0) | (8.4) | (8.4) | +0.2% | |
| Interest expense | 0.4 | 1.9 | 3.6 | 2.4 | 2.1 | 1.7 | — | — | |
| Interest income | 5.4 | 7.4 | 9.4 | 7.9 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 6.1 | 8.9 | 7.8 | 5.4 | 5.6 | 31.4 | — | — | |
| Pre-tax income | 0.2 | 0.0 | 0.5 | (1.4) | (1.4) | 22.9 | 30.2 | +31.7% | |
| Income tax | 0.3 | 0.3 | 0.1 | (0.1) | (0.1) | 1.0 | 2.0 | +102.0% | |
| Net income | (0.1) | (0.2) | 0.5 | (1.3) | (1.3) | 22.0 | 28.2 | +28.6% | |
| 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) | (0.03) | (0.04) | 0.09 | (0.23) | (0.23) | 3.96 | 5.09 | +28.6% | |
| EPS, diluted (per share) | (0.03) | (0.04) | 0.09 | (0.23) | (0.23) | 3.96 | 5.09 | +28.6% | |
| EBITDA | 1.9 | 3.3 | 5.2 | 2.4 | (6.1) | 24.7 | (8.4) | −134.0% | |
| Depreciation & amortization | 1.3 | 1.4 | 1.1 | 1.1 | 0.9 | 0.0 | — | — | |
| Weighted average shares (shares) | 5,543,900 | 5,544,000 | 5,543,000 | 5,556,522 | 5,626,000 | 5,546,000 | — | — | |
| Weighted average diluted shares (shares) | 5,543,900 | 5,544,000 | 5,543,000 | 5,543,900 | 5,626,000 | 5,546,000 | — | — | |
| Gross margin | 0.8% | 0.7% | 1.3% | −13.1% | 0.9% | −13.8% | −8.7% | +5.0 pts | |
| Operating margin | −46.9% | −49.5% | −40.9% | −38.9% | −13.5% | −65.0% | −46.8% | +18.3 pts | |
| Net margin | −1.2% | −1.2% | 2.7% | −7.2% | −8.6% | 169.2% | 156.8% | −12.4 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.
