| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 45.3 | 20.5 | 3.0 | 0.8 | 104.6 | 263.6 | +152.1% | |
| Cost of revenue | 42.6 | 25.9 | 2.2 | 0.5 | 3.2 | 16.3 | +407.6% | |
| Gross profit | 2.7 | 4.8 | 0.8 | 0.3 | 104.6 | 247.4 | +136.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 6.6 | 3.8 | 3.5 | 2.7 | 5.5 | 0.0 | −100.0% | |
| Selling & marketing | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 35.5 | 18.6 | 7.7 | 15.8 | 5.5 | 30.8 | +457.9% | |
| Operating income | (25.4) | (7.1) | (6.9) | (2.7) | 99.1 | 216.6 | +118.6% | |
| Interest expense | 1.8 | 0.6 | 0.3 | 0.4 | 0.1 | 0.0 | −100.0% | |
| Interest income | 6.3 | 5.5 | 5.1 | 5.4 | 7.3 | 66.1 | +800.4% | |
| Other income / expense | 32.3 | 26.0 | 26.7 | 20.7 | (27.9) | 4,995.4 | +17996.8% | |
| Pre-tax income | (0.6) | 18.9 | 19.8 | 5.1 | 71.1 | 5,211.9 | +7225.6% | |
| Income tax | 1.7 | 1.5 | (0.7) | (1.6) | 7.7 | 658.8 | +8483.1% | |
| Net income | (2.2) | 17.4 | 20.5 | 6.7 | 63.5 | 4,553.2 | +7073.5% | |
| 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) | (2.87) | 22.61 | 26.57 | 8.75 | 82.28 | 5,902.24 | +7073.4% | |
| EPS, diluted (per share) | (2.87) | 22.61 | 26.57 | 8.75 | 82.28 | 5,902.24 | +7073.4% | |
| EBITDA | 3.1 | 21.2 | 21.8 | 7.2 | 79.1 | 5,220.0 | +6502.6% | |
| Depreciation & amortization | 2.0 | 1.8 | 1.8 | 1.7 | 7.8 | 8.1 | +4.5% | |
| Weighted average shares (shares) | 771,429 | 771,429 | 771,429 | 771,086 | 771,414 | 771,000 | −0.1% | |
| Weighted average diluted shares (shares) | 771,429 | 771,429 | 771,429 | 771,086 | 771,414 | 771,000 | −0.1% | |
| Gross margin | 5.9% | 23.2% | 26.4% | 38.1% | 100.0% | 93.8% | −6.2 pts | |
| Operating margin | −56.1% | −34.8% | −228.5% | −343.9% | 94.7% | 82.1% | −12.6 pts | |
| Net margin | −4.9% | 84.9% | 678.7% | 870.6% | 60.7% | 1,727.0% | +1666.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
