| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | +38002.1% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | — | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | +12470.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +176.5% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.4 | +3437.7% | |
| Operating income | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | 0.7 | +26499.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +77.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.0) | (1.2) | 10.8 | (0.2) | (0.1) | +14.8% | |
| Pre-tax income | (0.1) | (0.1) | (1.2) | 10.8 | (0.2) | 0.5 | +454.7% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | — | |
| Net income | (0.1) | (0.1) | (1.2) | 10.8 | (0.2) | 0.5 | +454.7% | |
| 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) | (22.00) | (21.00) | (329.00) | 178.36 | (3.71) | 13.17 | +455.0% | |
| EPS, diluted (per share) | (22.00) | (21.00) | (329.00) | 178.36 | (3.71) | 13.17 | +455.0% | |
| EBITDA | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | 1.0 | +15808.4% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 | +496.4% | |
| Weighted average shares (shares) | 3,792,000 | 3,786,000 | 3,721,000 | 60,617,000 | 41,627,000 | 41,606,000 | −0.1% | |
| Weighted average diluted shares (shares) | 3,792,000 | 3,786,000 | 3,721,000 | 60,617,000 | 41,627,000 | 41,606,000 | −0.1% | |
| Gross margin | — | 100.0% | 100.0% | 100.0% | 100.0% | 33.0% | −67.0 pts | |
| Operating margin | — | −1,217.2% | −4.7% | −22.9% | −30.2% | 20.9% | +51.1 pts | |
| Net margin | — | −1,217.5% | −64,208.8% | 95,602.6% | −1,816.7% | 16.9% | +1833.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
