| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.0 | 1.2 | 1.8 | 1.8 | 0.5 | 0.0 | −100.0% | |
| Selling & marketing | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Operating expenses | 3.1 | 7.1 | 7.0 | 12.8 | 0.5 | 14.6 | +3116.9% | |
| Operating income | (3.1) | (7.1) | (0.0) | (12.8) | (0.5) | (14.6) | −3116.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | — | |
| Other income / expense | (3.0) | (12.7) | 0.0 | 4.4 | (12.0) | 3.0 | +125.0% | |
| Pre-tax income | (6.1) | (19.8) | 0.0 | (8.4) | (12.4) | (11.6) | +6.4% | |
| Income tax | 0.0 | 0.0 | (12.6) | 0.9 | 0.3 | (0.1) | −147.4% | |
| Net income | (6.1) | (19.8) | 0.0 | (9.3) | (12.7) | (11.5) | +9.6% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | (12.6) | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (2.84) | (9.19) | 5.86 | (4.33) | (5.91) | (5.33) | +9.8% | |
| EPS, diluted (per share) | (2.84) | (9.19) | 5.86 | (4.33) | (5.91) | (5.33) | +9.8% | |
| EBITDA | (3.0) | (4.1) | (0.0) | (3.4) | (4.4) | (4.8) | −8.2% | |
| Depreciation & amortization | 0.1 | 3.1 | 0.0 | 9.5 | 9.9 | 9.9 | +0.0% | |
| Weighted average shares (shares) | 2,157,177 | 2,153,863 | 2,154,375 | 2,154,375 | 2,154,000 | 2,159,313 | +0.2% | |
| Weighted average diluted shares (shares) | 2,157,177 | 2,153,863 | 2,154,375 | 2,154,375 | 2,154,375 | 2,159,313 | +0.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
