| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 460.0 | 29.1 | 44.8 | 73.8 | 46.3 | 20.0 | −56.8% | |
| Cost of revenue | 213.2 | 22.2 | 32.1 | 76.8 | 43.3 | 11.7 | −73.0% | |
| Gross profit | 246.7 | 6.8 | 12.7 | (3.0) | 3.0 | 8.3 | +175.1% | |
| Research & development | 0.0 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 26.9 | 21.8 | 14.6 | 6.9 | 0.0 | 0.0 | — | |
| Selling & marketing | 9.8 | 12.8 | 8.3 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 246.7 | 132.5 | 89.6 | 65.5 | 38.7 | 38.4 | −0.7% | |
| Operating income | 6.8 | (124.2) | (76.6) | (37.6) | (35.7) | (30.1) | +15.6% | |
| Interest expense | 19.9 | 13.3 | 33.4 | 18.3 | 0.4 | 0.4 | −16.2% | |
| Interest income | 2.0 | 5.1 | 12.3 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (15.8) | (9.5) | (327.9) | (19.5) | (0.1) | 1.2 | +1975.4% | |
| Pre-tax income | (9.0) | (133.7) | (404.5) | (57.1) | (35.7) | (28.9) | +19.2% | |
| Income tax | 1.8 | 2.7 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (10.8) | (136.4) | (404.5) | (57.1) | (35.7) | (28.9) | +19.2% | |
| 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) | (0.01) | (0.06) | (0.19) | (0.03) | (0.02) | (0.01) | +32.5% | |
| EPS, diluted (per share) | (0.01) | (0.06) | (0.19) | (0.03) | (0.02) | (0.01) | +32.5% | |
| EBITDA | 84.7 | (63.4) | (346.8) | (9.4) | (29.4) | (8.0) | +72.8% | |
| Depreciation & amortization | 73.8 | 57.0 | 36.6 | 29.4 | 5.8 | 20.5 | +251.4% | |
| Weighted average shares (shares) | 2,135,875,070 | 2,273,966,667 | 2,128,757,895 | 1,904,166,667 | 1,786,000,000 | 2,135,875,070 | +19.6% | |
| Weighted average diluted shares (shares) | 2,135,875,000 | 2,273,966,667 | 2,128,757,895 | 1,904,166,667 | 1,786,000,000 | 2,135,875,070 | +19.6% | |
| Gross margin | 53.6% | 23.5% | 28.3% | −4.1% | 6.6% | 41.7% | +35.2 pts | |
| Operating margin | 1.5% | −427.2% | −171.1% | −51.0% | −77.0% | −150.4% | −73.4 pts | |
| Net margin | −2.3% | −469.3% | −903.6% | −77.4% | −77.2% | −144.3% | −67.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
