| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.3 | 13.0 | −2.7% | |
| Cost of revenue | 1.1 | 1.0 | 1.4 | 2.0 | 2.3 | 0.1 | 2.0 | +2361.7% | |
| Gross profit | (1.1) | (1.0) | (1.4) | (2.0) | (2.3) | 13.2 | 11.0 | −17.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.5 | 0.5 | 2.0 | 0.7 | 0.6 | 0.0 | — | — | |
| Selling & marketing | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.0 | — | — | |
| Operating expenses | 3.5 | 5.1 | 10.8 | 4.9 | 4.1 | 6.5 | — | — | |
| Operating income | (4.6) | (6.1) | (12.1) | (6.9) | (6.4) | 6.7 | 6.3 | −6.2% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 3.4 | 4.3 | 198.1 | 17.8 | 14.5 | 0.0 | — | — | |
| Pre-tax income | (1.2) | (1.9) | 186.0 | 10.9 | 8.0 | 6.7 | 6.3 | −6.2% | |
| Income tax | 0.0 | 0.0 | 40.0 | (3.6) | 2.3 | 1.6 | 1.4 | −10.9% | |
| Net income | (1.2) | (1.9) | 146.0 | 14.5 | 5.8 | 5.1 | 4.9 | −4.7% | |
| 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) | (0.20) | (0.31) | 24.33 | 2.69 | 1.07 | 0.95 | 0.90 | −4.9% | |
| EPS, diluted (per share) | (0.20) | (0.31) | 24.33 | 2.69 | 1.07 | 0.95 | 0.90 | −4.9% | |
| EBITDA | (3.5) | (1.0) | 186.1 | 11.0 | 8.1 | 6.8 | 6.3 | −6.2% | |
| Depreciation & amortization | 1.1 | 0.9 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | +5.6% | |
| Weighted average shares (shares) | 6,000,000 | 6,000,000 | 6,000,000 | 5,400,000 | 5,392,000 | 5,391,000 | — | — | |
| Weighted average diluted shares (shares) | 6,000,000 | 6,000,000 | 6,000,000 | 5,400,000 | 5,392,000 | 5,391,000 | — | — | |
| Gross margin | — | — | — | — | — | 99.4% | 84.6% | −14.8 pts | |
| Operating margin | — | — | — | — | — | 50.4% | 48.6% | −1.8 pts | |
| Net margin | — | — | — | — | — | 38.4% | 37.6% | −0.8 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.
