| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.5 | 0.4 | 0.5 | 0.9 | 0.9 | 0.0 | −100.0% | |
| Selling & marketing | 0.1 | 0.0 | 0.1 | 0.3 | 0.3 | 0.0 | −100.0% | |
| Operating expenses | 0.5 | 0.4 | 0.5 | 0.9 | 0.9 | 1.4 | +57.4% | |
| Operating income | (0.5) | (0.4) | (0.5) | (0.9) | (0.9) | (1.4) | −57.4% | |
| 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 | — | |
| Other income / expense | (0.4) | (0.4) | (16.1) | (0.9) | (0.4) | (1.4) | −245.0% | |
| Pre-tax income | (0.9) | (0.8) | (16.5) | (1.7) | (1.3) | (1.4) | −8.1% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.9) | (0.8) | (16.5) | (1.7) | (1.3) | (1.4) | −8.1% | |
| 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) | (0.40) | (0.36) | (7.52) | (0.79) | (0.58) | (0.62) | −6.9% | |
| EPS, diluted (per share) | (0.40) | (0.36) | (7.52) | (0.79) | (0.58) | (0.62) | −6.9% | |
| EBITDA | (0.9) | (0.8) | 14.8 | (1.7) | (1.3) | (1.4) | −8.1% | |
| Depreciation & amortization | 0.5 | 0.4 | 0.2 | 1.4 | 0.9 | 0.5 | −44.0% | |
| Weighted average shares (shares) | 2,200,000 | 2,200,000 | 2,200,000 | 2,200,000 | 2,200,003 | 2,238,889 | +1.8% | |
| Weighted average diluted shares (shares) | 2,200,000 | 2,200,000 | 2,200,000 | 2,200,000 | 2,200,000 | 2,238,889 | +1.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
