| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 1.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 38.1 | 63.4 | 62.7 | 61.1 | 1.7 | 1.6 | 1.6 | −0.6% | |
| Gross profit | (38.1) | (62.2) | (62.4) | (61.1) | (1.7) | (1.6) | (1.6) | +0.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Operating expenses | 95.4 | 25.9 | 27.6 | 31.3 | 81.7 | 101.3 | 102.8 | +1.5% | |
| Operating income | (133.4) | (88.1) | (90.0) | (92.4) | (83.5) | (102.9) | (104.5) | −1.5% | |
| Interest expense | 52.7 | 60.3 | 67.9 | 86.5 | 109.8 | 139.5 | 144.1 | +3.3% | |
| Interest income | 0.4 | 0.0 | 0.0 | 0.0 | 0.3 | — | — | — | |
| Pre-tax income | (185.0) | (147.1) | (157.5) | (178.5) | (192.9) | (242.0) | (247.9) | −2.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (185.0) | (147.1) | (157.5) | (178.5) | (192.9) | (242.0) | (247.9) | −2.4% | |
| EPS, basic (per share) | (7.13) | (5.67) | (6.07) | (6.88) | (7.43) | (9.33) | (9.55) | −2.4% | |
| EPS, diluted (per share) | (7.13) | (5.67) | (6.07) | (6.88) | (7.43) | (9.33) | (9.55) | −2.4% | |
| EBITDA | (95.4) | (86.4) | (88.4) | (90.8) | (81.7) | (101.3) | (102.8) | −1.5% | |
| Depreciation & amortization | 38.1 | 1.7 | 1.6 | 1.7 | 1.7 | 1.6 | — | — | |
| Weighted average shares (shares) | 25,944,000 | 25,944,000 | 25,944,000 | 25,944,000 | 25,944,000 | — | — | — | |
| Weighted average diluted shares (shares) | 25,944,000 | 25,944,000 | 25,944,000 | 25,944,000 | 25,944,000 | — | — | — | |
| Gross margin | — | −5,371.1% | −23,732.7% | — | — | — | — | — | |
| Operating margin | — | −7,606.7% | −34,211.8% | — | — | — | — | — | |
| Net margin | — | −12,701.4% | −59,878.3% | — | — | — | — | — |
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.
