| INR millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 4,701.9 | 1,351.1 | 54.2 | 61.0 | 0.0 | −100.0% | |
| Cost of revenue | 0.0 | 3,290.2 | 936.0 | 109.7 | 4.5 | 0.0 | −99.9% | |
| Gross profit | 0.0 | (518.4) | 415.1 | (55.6) | 56.5 | (0.0) | −100.0% | |
| Research & development | 0.0 | 0.0 | 39.8 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 694.7 | 295.3 | 95.3 | 0.0 | 0.1 | +595.9% | |
| Selling & marketing | 0.0 | 323.9 | 85.2 | 3.5 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 1,411.7 | 1,789.3 | 554.7 | 260.8 | 0.1 | −100.0% | |
| Operating income | 0.0 | (1,349.3) | (1,373.1) | (602.4) | (204.3) | (0.0) | +100.0% | |
| Interest expense | 0.0 | 1,517.4 | 1,623.6 | 1,761.5 | 175.9 | 0.0 | −100.0% | |
| Interest income | 0.0 | 17.7 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.3) | (2,866.7) | (1,503.2) | (5,954.3) | (166.4) | (0.0) | +100.0% | |
| Pre-tax income | (0.3) | (2,866.7) | (2,876.3) | (6,556.7) | (370.7) | (0.0) | +100.0% | |
| Income tax | (0.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.3) | (2,866.7) | (2,876.3) | (6,556.7) | (370.7) | (0.0) | +100.0% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | (0.3) | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (20.11) | (20.17) | (45.98) | (2.60) | (0.00) | +100.0% | |
| EPS, diluted (per share) | (0.00) | (20.10) | (20.17) | (45.98) | (2,600.01) | (0.00) | +100.0% | |
| EBITDA | 0.0 | (968.7) | (919.8) | (4,499.2) | (9.7) | (0.0) | +99.9% | |
| Depreciation & amortization | 0.0 | 380.6 | 332.9 | 296.1 | 185.1 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 100,000,000 | 142,590,000 | 142,590,000 | 142,590,000 | 142,577,000 | 141,255,000 | −0.9% | |
| Weighted average diluted shares (shares) | 100,000,000 | 142,551,000 | 142,590,000 | 142,590,000 | 142,577,000 | 141,255,000 | −0.9% | |
| Gross margin | — | −11.0% | 30.7% | −102.6% | 92.6% | — | — | |
| Operating margin | — | −28.7% | −101.6% | −1,112.2% | −335.1% | — | — | |
| Net margin | — | −61.0% | −212.9% | −12,105.3% | −608.0% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
