| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.8 | +8807700.0% | |
| Cost of revenue | 0.7 | 0.1 | 0.9 | 0.0 | 0.0 | 2.7 | +1341850.0% | |
| Gross profit | (0.7) | (0.1) | (0.9) | (0.0) | (0.0) | 6.1 | +6124000.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Selling & marketing | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | +27741.2% | |
| Operating income | (0.9) | (0.1) | (0.1) | (0.1) | (0.0) | 2.8 | +23523.3% | |
| Interest expense | 1.2 | 0.6 | 0.0 | 0.2 | 0.6 | 0.4 | −28.5% | |
| Interest income | 0.5 | 0.1 | 1.7 | 0.0 | 0.0 | 2.3 | — | |
| Other income / expense | (0.4) | 1.0 | 1.0 | (0.6) | (0.7) | (1.0) | −52.0% | |
| Pre-tax income | (1.3) | 0.8 | 0.8 | (0.7) | (0.7) | 1.8 | +362.9% | |
| Income tax | 0.1 | 0.1 | (0.1) | 0.0 | 0.0 | (1.7) | −1668800.0% | |
| Net income | (0.9) | 0.9 | 0.9 | (0.7) | (0.7) | 2.7 | +501.6% | |
| 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) | (10.79) | 9.44 | 9.44 | (2.15) | (6.79) | 1.26 | +118.6% | |
| EPS, diluted (per share) | (10.79) | 9.44 | 9.44 | (2.15) | (6.79) | 1.26 | +118.6% | |
| EBITDA | (0.4) | 1.7 | (1.0) | (0.1) | (0.1) | 2.2 | +2755.8% | |
| Depreciation & amortization | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | +52271.4% | |
| Weighted average shares (shares) | 87,571,242 | 98,687,932 | 98,687,932 | 100,442,259 | 100,441,826 | 2,173,571,000 | +2064.0% | |
| Weighted average diluted shares (shares) | 87,571,242 | 98,687,932 | 98,687,932 | 100,442,259 | 100,442,259 | 2,173,571,000 | +2064.0% | |
| Gross margin | −5,705.5% | −6,954.5% | −83,336.4% | −13,200.0% | −100.0% | 69.5% | +169.5 pts | |
| Operating margin | −7,428.3% | −10,690.9% | −10,690.9% | −78,500.0% | −12,000.0% | 31.9% | +12031.9 pts | |
| Net margin | −7,439.4% | 86,227.3% | 86,227.3% | −682,000.0% | −682,000.0% | 31.1% | +682031.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
