| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 10.1 | 0.0 | 8.5 | 148.9 | +1652.3% | |
| Cost of revenue | 0.0 | 0.0 | 10.1 | 0.0 | 8.4 | 147.5 | +1646.8% | |
| Gross profit | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 1.4 | +2494.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.6 | 0.3 | 0.3 | 0.2 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Operating expenses | 0.1 | 1.0 | 0.8 | 0.3 | 0.8 | 1.4 | +70.1% | |
| Operating income | (0.1) | (1.0) | (0.8) | (0.3) | (0.8) | 0.0 | +102.6% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Interest income | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.5) | 0.1 | (0.0) | (0.5) | (0.0) | 0.0 | +100.0% | |
| Pre-tax income | (0.6) | (0.9) | (0.8) | (0.8) | (0.8) | 0.0 | +102.6% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | — | |
| Net income | (0.6) | (0.9) | (0.8) | (0.8) | (0.8) | (0.7) | +6.5% | |
| 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) | (0.15) | (0.21) | (0.18) | (0.18) | (0.18) | (0.17) | +5.6% | |
| EPS, diluted (per share) | (0.15) | (0.21) | (0.18) | (0.18) | (0.18) | (0.17) | +5.6% | |
| EBITDA | (0.6) | (1.0) | (0.8) | (0.9) | (0.8) | 0.0 | +102.7% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +0.0% | |
| Weighted average shares (shares) | 4,250,000 | 4,250,000 | 4,250,446 | 4,250,000 | 4,250,000 | 4,227,778 | −0.5% | |
| Weighted average diluted shares (shares) | 4,250,000 | 4,250,000 | 4,250,446 | 4,250,000 | 4,250,000 | 4,227,778 | −0.5% | |
| Gross margin | — | — | 0.5% | — | 0.6% | 1.0% | +0.3 pts | |
| Operating margin | — | — | −7.7% | — | −9.1% | 0.0% | +9.1 pts | |
| Net margin | — | — | −7.7% | — | −9.1% | −0.5% | +8.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
