| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 8.3 | 0.4 | 0.0 | 0.0 | 0.0 | 200.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 199.2 | — | |
| Gross profit | 8.3 | 0.4 | 0.0 | 0.0 | 0.0 | 0.8 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.7 | 0.7 | 1.2 | 3.6 | 0.4 | 0.5 | +10.6% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.6 | 2.0 | 0.5 | 1.5 | 0.4 | 3.6 | +712.4% | |
| Operating income | 6.7 | (1.6) | (0.5) | (1.5) | (0.4) | (2.8) | −542.4% | |
| Interest expense | 2.1 | 1.2 | 3.7 | 6.7 | 5.5 | 4.4 | −19.6% | |
| Interest income | 8.3 | 6.5 | 7.4 | 0.0 | 6.8 | 0.0 | −100.0% | |
| Other income / expense | (3.3) | 5.8 | 2.5 | 3.1 | 4.6 | 5.2 | +13.2% | |
| Pre-tax income | 3.3 | 4.2 | 2.0 | 1.5 | 4.1 | 2.3 | −43.5% | |
| Income tax | 0.9 | 1.2 | 0.4 | 0.3 | 1.1 | 0.7 | −34.5% | |
| Net income | 2.5 | 3.0 | 1.7 | 1.2 | 3.1 | 1.6 | −46.6% | |
| 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) | 0.29 | 0.35 | 0.19 | 0.14 | 0.36 | 0.22 | −38.9% | |
| EPS, diluted (per share) | 0.29 | 0.35 | 0.19 | 0.14 | 0.36 | 0.22 | −38.9% | |
| EBITDA | 5.7 | (1.2) | 5.7 | 8.2 | 9.6 | 6.8 | −29.7% | |
| Depreciation & amortization | 0.3 | 0.3 | 1.7 | 5.5 | 2.7 | 0.0 | −99.6% | |
| Weighted average shares (shares) | 8,645,000 | 8,645,000 | 8,726,000 | 8,646,000 | 8,645,000 | 7,400,000 | −14.4% | |
| Weighted average diluted shares (shares) | 8,646,000 | 8,646,000 | 8,726,000 | 8,646,000 | 8,645,965 | 7,400,000 | −14.4% | |
| Gross margin | 100.0% | 100.0% | — | — | — | 0.4% | — | |
| Operating margin | 80.3% | −393.5% | — | — | — | −1.4% | — | |
| Net margin | 29.7% | 755.3% | — | — | — | 0.8% | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.