| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.7 | 0.7 | 15.9 | 17.8 | 9.1 | 1.6 | 52.1 | +3127.8% | |
| Cost of revenue | 1.6 | 1.5 | 1.5 | 1.9 | 0.0 | 4.6 | 52.8 | +1049.8% | |
| Gross profit | 1.2 | (0.8) | 14.4 | 15.9 | 9.1 | 1.6 | (0.7) | −142.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.3 | 0.2 | 0.2 | 0.1 | 0.9 | 0.0 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 1.1 | 4.7 | 2.7 | 1.4 | 1.9 | 4.6 | — | — | |
| Operating income | 0.1 | (5.4) | 11.6 | 14.5 | 5.7 | (3.0) | (3.0) | −1.6% | |
| Interest expense | 6.6 | 6.5 | 6.2 | 5.3 | 4.2 | 4.4 | 3.3 | −25.6% | |
| Interest income | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (6.6) | (9.1) | (6.2) | (5.2) | (4.2) | (4.3) | — | — | |
| Pre-tax income | (6.5) | (14.6) | 5.5 | 9.3 | 1.5 | (7.2) | 192.1 | +2752.4% | |
| Income tax | (0.0) | 0.0 | 0.3 | 0.3 | 0.2 | 0.0 | 33.4 | — | |
| Net income | (6.5) | (14.6) | 5.2 | 9.0 | 1.3 | (7.2) | 158.7 | +2291.6% | |
| 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) | (1.00) | (2.24) | 0.80 | 1.38 | 0.19 | (1.11) | 24.37 | +2295.8% | |
| EPS, diluted (per share) | (1.00) | (2.24) | 0.80 | 1.38 | 0.19 | (1.11) | 24.37 | +2295.8% | |
| EBITDA | 0.8 | (7.4) | 12.4 | 15.2 | 6.3 | (2.2) | (2.5) | −15.4% | |
| Depreciation & amortization | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | — | — | |
| Weighted average shares (shares) | 6,512,000 | 6,512,000 | 6,512,000 | 6,512,000 | 6,596,000 | 6,524,000 | — | — | |
| Weighted average diluted shares (shares) | 6,512,000 | 6,512,000 | 6,512,000 | 6,512,000 | 6,596,000 | 6,524,000 | — | — | |
| Gross margin | 42.3% | −104.6% | 90.4% | 89.5% | 100.0% | 100.0% | −1.3% | −101.3 pts | |
| Operating margin | 3.2% | −741.1% | 73.3% | 81.6% | 61.9% | −184.4% | −5.8% | +178.6 pts | |
| Net margin | −240.1% | −1,984.5% | 32.7% | 50.6% | 13.7% | −448.7% | 304.7% | +753.4 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.
