| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.4 | 3.3 | 34.3 | 38.2 | 8.7 | 144.2 | +1560.3% | |
| Cost of revenue | 0.8 | 13.0 | 16.6 | 149.1 | 688.0 | 556.0 | 434.4 | −21.9% | |
| Gross profit | (0.8) | (12.7) | (13.3) | (114.8) | (649.8) | (547.3) | (290.2) | +47.0% | |
| Operating expenses | 25.3 | 14.2 | 10.4 | 79.7 | 97.3 | 130.2 | 196.7 | +51.1% | |
| Operating income | (26.0) | (26.8) | (23.8) | (194.5) | (747.2) | (677.4) | (486.9) | +28.1% | |
| Interest expense | 0.0 | 0.1 | 3.3 | 47.9 | 97.8 | 149.0 | 118.7 | −20.3% | |
| Interest income | 0.3 | 0.1 | 0.2 | 1.7 | 2.7 | 3.6 | 0.0 | −100.0% | |
| Pre-tax income | (32.1) | (26.6) | (26.9) | (251.9) | (837.0) | (761.7) | (605.6) | +20.5% | |
| Income tax | 0.0 | 0.0 | 1.0 | 0.2 | 0.0 | (1.0) | 0.2 | +119.5% | |
| Net income | (32.1) | (26.6) | (28.1) | (637.9) | (328.0) | (526.0) | (345.1) | +34.4% | |
| EPS, basic (per share) | (0.33) | (0.27) | (0.28) | (4.40) | (1.99) | (3.06) | (1.91) | +37.5% | |
| EPS, diluted (per share) | (0.33) | (0.27) | (0.28) | (4.40) | (1.99) | (3.06) | (1.91) | +37.5% | |
| EBITDA | (25.3) | (26.5) | (23.5) | (109.2) | (623.6) | (552.2) | (322.9) | +41.5% | |
| Depreciation & amortization | 0.8 | 0.4 | 0.2 | 85.3 | 127.0 | 159.8 | — | — | |
| Weighted average shares (shares) | 98,009,587 | 98,009,587 | 100,536,895 | 144,955,370 | 165,245,810 | 171,956,700 | — | — | |
| Weighted average diluted shares (shares) | 98,009,587 | 98,009,587 | 100,536,895 | 144,955,370 | 165,245,810 | 171,956,700 | — | — | |
| Gross margin | — | −3,620.0% | −410.1% | −334.9% | −1,703.2% | −6,303.6% | −201.3% | +6102.2 pts | |
| Operating margin | — | −7,666.6% | −730.6% | −567.4% | −1,958.2% | −7,802.7% | −337.8% | +7464.9 pts | |
| Net margin | — | −7,600.0% | −864.7% | −1,860.8% | −859.7% | −6,058.0% | −239.4% | +5818.6 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.
