| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.2 | 0.9 | 1.5 | 3.3 | 2.4 | 0.0 | −100.0% | |
| Cost of revenue | — | 2.1 | — | — | — | 1.0 | — | |
| Gross profit | — | (1.2) | — | — | — | (1.0) | — | |
| Operating expenses | 4.0 | 0.5 | 0.5 | 0.6 | 2.2 | 0.6 | −71.1% | |
| Operating income | (1.8) | (1.6) | (0.9) | 0.8 | (0.8) | (1.7) | −99.6% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +700.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | (1.8) | (1.7) | (0.9) | 0.8 | (0.8) | (1.7) | −104.0% | |
| Income tax | 0.1 | 0.0 | 0.0 | 0.1 | (1.4) | (0.4) | +69.2% | |
| Net income | (1.9) | (1.7) | (0.9) | 0.7 | 0.5 | (1.3) | −333.6% | |
| EPS, basic (per share) | (4.44) | (1.89) | (1.02) | 0.81 | 0.61 | (1.42) | −333.6% | |
| EPS, diluted (per share) | (4.44) | (1.89) | (1.02) | 0.81 | 0.61 | (1.42) | −333.6% | |
| EBITDA | (1.8) | 0.2 | 1.0 | 2.7 | 0.2 | (0.6) | −371.3% | |
| Depreciation & amortization | 0.0 | 1.9 | 1.9 | 1.9 | 1.1 | 1.0 | −2.7% | |
| Weighted average shares (shares) | 436,712 | 880,000 | 880,400 | 880,400 | 880,400 | 880,400 | +0.0% | |
| Weighted average diluted shares (shares) | 436,712 | 880,000 | 880,400 | 880,400 | 880,400 | 880,400 | +0.0% | |
| Gross margin | — | −128.7% | — | — | — | — | — | |
| Operating margin | −85.5% | −177.8% | −59.1% | 23.6% | −34.6% | — | — | |
| Net margin | −89.8% | −179.7% | −60.2% | 21.6% | 22.4% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
