| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9.2 | 23.2 | 28.8 | 21.4 | 14.2 | 8.9 | −37.4% | |
| Cost of revenue | 9.1 | 23.1 | 28.7 | 21.0 | 13.9 | 8.4 | −39.3% | |
| Gross profit | 0.0 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | +56.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | +25.8% | |
| Operating income | (0.1) | 0.0 | 0.0 | (0.0) | (0.0) | 0.1 | +3099.2% | |
| Interest expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −28.6% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other income / expense | (0.0) | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | −74.3% | |
| Pre-tax income | (0.1) | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | −3.5% | |
| Income tax | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | +89.3% | |
| Net income | (0.0) | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | −17.5% | |
| 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) | (1.47) | 3.18 | 0.16 | 0.02 | 3.19 | 2.63 | −17.6% | |
| EPS, diluted (per share) | (1.47) | 3.17 | 0.16 | 0.02 | 3.19 | 2.61 | −18.2% | |
| EBITDA | 0.0 | 0.2 | 0.1 | 0.0 | 0.2 | 0.1 | −8.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −12.6% | |
| Weighted average shares (shares) | 31,782,744 | 31,783,000 | 31,790,000 | 31,845,443 | 31,892,000 | 31,945,000 | +0.2% | |
| Weighted average diluted shares (shares) | 31,782,744 | 31,886,000 | 31,893,000 | 32,029,000 | 31,932,000 | 32,104,999 | +0.5% | |
| Gross margin | 0.3% | 0.5% | 0.5% | 1.8% | 2.0% | 4.9% | +3.0 pts | |
| Operating margin | −0.6% | 0.0% | 0.1% | −0.0% | −0.0% | 0.9% | +0.9 pts | |
| Net margin | −0.5% | 0.4% | 0.0% | 0.0% | 0.7% | 0.9% | +0.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
