| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 25.2 | 35.8 | +42.1% | |
| Cost of revenue | 5.2 | 0.1 | 2.9 | 0.0 | 0.0 | 14.4 | 21.6 | +50.6% | |
| Gross profit | (5.1) | (0.1) | (2.9) | (0.0) | 0.0 | 10.8 | 14.1 | +30.8% | |
| Operating expenses | 7.6 | 7.2 | 4.6 | 3.7 | 8.4 | 5.1 | 8.1 | +60.5% | |
| Operating income | (12.6) | (7.3) | (7.5) | (4.0) | (8.5) | 5.7 | 6.0 | +4.5% | |
| Interest expense | 57.1 | 7.5 | 1.2 | 3.4 | 0.1 | 0.0 | — | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | (54.5) | 121.7 | 64.3 | (6.8) | 134.8 | 3.3 | 6.0 | +81.9% | |
| Income tax | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (54.5) | 121.6 | 64.3 | (6.8) | 134.8 | 3.3 | 6.0 | +81.9% | |
| EPS, basic (per share) | (0.75) | 1.67 | 0.88 | (0.09) | 1.85 | 0.47 | 1.21 | +156.5% | |
| EPS, diluted (per share) | (0.75) | 1.67 | 0.88 | (0.09) | 1.85 | 0.47 | 1.21 | +156.5% | |
| EBITDA | (12.0) | (7.2) | (7.5) | (3.7) | (8.4) | 5.7 | 6.0 | +4.5% | |
| Depreciation & amortization | 0.7 | 0.1 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Weighted average shares (shares) | 72,940,073 | 72,940,073 | 72,937,273 | 72,937,273 | 72,937,273 | 7,000,007 | — | — | |
| Weighted average diluted shares (shares) | 72,940,073 | 72,940,073 | 72,937,273 | 72,937,273 | 72,937,273 | 7,000,007 | — | — | |
| Gross margin | −4,040.8% | — | −145,650.0% | — | — | 42.9% | 39.5% | −3.4 pts | |
| Operating margin | −10,081.6% | — | −374,900.0% | — | — | 22.7% | 16.7% | −6.0 pts | |
| Net margin | −43,616.8% | — | 3,216,450.0% | — | — | 13.2% | 16.9% | +3.7 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.
