| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 8.4 | 2.8 | 2.5 | 0.6 | 20.4 | 22.5 | +10.6% | |
| Cost of revenue | 1.1 | 5.0 | 5.8 | 6.0 | 2.7 | 7.9 | 11.4 | +44.6% | |
| Gross profit | (1.1) | 3.4 | (3.0) | (3.5) | (2.7) | 12.5 | 11.1 | −10.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 2.0 | 1.5 | 1.2 | 2.2 | 19.0 | 0.0 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 101.1 | 9.5 | 15.6 | 2.2 | 19.0 | 11.7 | — | — | |
| Operating income | (102.2) | (6.2) | (16.5) | (5.7) | (21.7) | 0.8 | 4.4 | +459.6% | |
| Interest expense | 41.5 | 41.5 | 41.5 | 41.5 | 19.8 | 17.5 | 17.9 | +2.3% | |
| Interest income | 41.5 | 41.5 | 41.5 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (40.7) | (41.5) | (37.6) | (43.2) | 830.0 | (18.8) | — | — | |
| Pre-tax income | (142.9) | (47.7) | (54.1) | (48.8) | 808.3 | (18.0) | (7.7) | +57.3% | |
| Income tax | 0.0 | (13.6) | 17.3 | 24.4 | 8.4 | 2.9 | 2.9 | +0.0% | |
| Net income | (142.9) | (34.1) | (71.5) | (73.2) | 800.0 | (20.9) | (10.6) | +49.2% | |
| 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) | (11.21) | (2.67) | (5.60) | (5.74) | 59.47 | (1.39) | (0.61) | +56.4% | |
| EPS, diluted (per share) | (11.21) | (2.67) | (5.60) | (5.74) | 43.28 | (1.39) | (0.61) | +56.4% | |
| EBITDA | (100.3) | (5.1) | (11.7) | (6.4) | (19.0) | 3.4 | 6.9 | +100.0% | |
| Depreciation & amortization | 1.1 | 1.1 | 0.9 | 0.9 | 2.7 | 2.6 | — | — | |
| Weighted average shares (shares) | 12,748,000 | 12,748,000 | 12,748,000 | 12,748,000 | 18,483,000 | 15,058,000 | — | — | |
| Weighted average diluted shares (shares) | 12,748,000 | 12,748,000 | 12,748,000 | 12,748,000 | 18,483,000 | 15,058,000 | — | — | |
| Gross margin | −134.0% | 40.3% | −106.8% | −138.9% | −476.5% | 61.3% | 49.4% | −11.9 pts | |
| Operating margin | −12,839.2% | −73.3% | −588.4% | −226.9% | −3,777.9% | 3.9% | 19.6% | +15.7 pts | |
| Net margin | −17,952.8% | −405.9% | −2,540.9% | −2,928.7% | 139,123.5% | −102.7% | −47.1% | +55.5 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.
