| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 27.6 | 61.1 | 132.0 | 216.3 | +63.8% | |
| Cost of revenue | 204.6 | 204.2 | 204.2 | 29.7 | 18.0 | 99.4 | 139.6 | +40.5% | |
| Gross profit | (204.6) | (204.2) | (204.2) | (2.1) | 43.1 | 32.7 | 76.8 | +134.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 8.2 | 6.0 | 7.8 | 0.3 | 3.4 | 0.0 | — | — | |
| Selling & marketing | 0.3 | 0.3 | 0.3 | 0.3 | 3.4 | 0.0 | — | — | |
| Operating expenses | 11.2 | 8.4 | 8.5 | 0.3 | 40.9 | 30.7 | 21.2 | −30.8% | |
| Operating income | (215.8) | (212.6) | (212.7) | (5.4) | 2.2 | 2.0 | 55.5 | +2669.7% | |
| Interest expense | 36.7 | 0.0 | 0.0 | 0.1 | 0.6 | 28.0 | 17.7 | −36.6% | |
| Interest income | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (33.5) | (0.0) | 0.0 | (205.6) | (226.2) | 72.2 | — | — | |
| Pre-tax income | (249.3) | (212.6) | (212.7) | (211.0) | (224.0) | 74.2 | 135.1 | +82.1% | |
| Income tax | 0.5 | (0.2) | 0.0 | 2.5 | (0.1) | 16.6 | 16.7 | +0.0% | |
| Net income | (249.7) | (212.5) | (212.7) | (212.7) | (223.8) | 57.6 | 118.5 | +105.8% | |
| 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) | (714.44) | (607.96) | (608.58) | (607.10) | (882.00) | 0.23 | 0.47 | +103.1% | |
| EPS, diluted (per share) | (714.44) | (607.96) | (608.58) | (607.10) | (882.00) | 0.23 | 0.47 | +103.1% | |
| EBITDA | (12.7) | (8.4) | (8.5) | (23.6) | (221.8) | 105.5 | 61.3 | −41.9% | |
| Depreciation & amortization | (204.6) | 204.2 | 204.2 | 187.3 | 1.5 | 3.3 | — | — | |
| Weighted average shares (shares) | 349,445 | 349,445 | 349,445 | 350,282 | 253,772 | 250,347,826 | — | — | |
| Weighted average diluted shares (shares) | 349,445 | 349,445 | 349,445 | 350,282 | 253,772 | 250,347,826 | — | — | |
| Gross margin | — | — | — | −7.5% | 70.6% | 24.8% | 35.5% | +10.7 pts | |
| Operating margin | — | — | — | −19.4% | 3.6% | 1.5% | 25.7% | +24.1 pts | |
| Net margin | — | — | — | −770.5% | −366.6% | 43.6% | 54.8% | +11.2 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.
