| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 2.7 | 2.7 | 4.4 | 4.9 | +9.6% | |
| Cost of revenue | 0.0 | 0.5 | 0.5 | 2.6 | 0.2 | 3.5 | 3.9 | +9.1% | |
| Gross profit | (0.0) | (0.5) | (0.5) | 0.0 | 2.5 | 0.9 | 1.0 | +12.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.0 | 0.2 | 0.2 | 0.6 | 0.7 | 1.1 | — | — | |
| Selling & marketing | 0.0 | 0.1 | 0.0 | 0.4 | 0.6 | 1.0 | — | — | |
| Operating expenses | 0.8 | 0.3 | 0.2 | 0.6 | 3.5 | 1.6 | 1.7 | +11.1% | |
| Operating income | (0.8) | (0.8) | (0.1) | (0.6) | (1.0) | (0.7) | (0.8) | −10.1% | |
| Interest expense | 1.3 | 1.6 | 0.2 | 0.7 | 0.7 | 1.0 | 1.1 | +11.6% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (1.9) | (1.6) | 8.9 | (0.5) | (0.7) | (0.9) | — | — | |
| Pre-tax income | (2.1) | (2.4) | 8.8 | (1.1) | (1.7) | (1.6) | (1.7) | −11.6% | |
| Income tax | 0.5 | 0.0 | (0.7) | (0.4) | (0.2) | (0.9) | (1.0) | −13.3% | |
| Net income | (2.1) | (2.4) | 9.5 | (0.7) | (1.5) | (0.7) | (0.7) | −9.4% | |
| 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) | (139.80) | (161.01) | 177.75 | (7.12) | (16.50) | (7.29) | (7.97) | −9.3% | |
| EPS, diluted (per share) | (139.71) | (161.01) | 177.75 | (7.12) | (16.50) | (7.29) | (7.97) | −9.3% | |
| EBITDA | (0.3) | (0.3) | 9.5 | 0.2 | (0.3) | 0.2 | 0.1 | −18.1% | |
| Depreciation & amortization | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | — | — | |
| Weighted average shares (shares) | 14,676,000 | 14,676,000 | 53,424,000 | 92,172,000 | 92,188,000 | 92,126,000 | — | — | |
| Weighted average diluted shares (shares) | 14,676,000 | 14,676,000 | 53,424,000 | 92,172,000 | 92,188,000 | 92,126,000 | — | — | |
| Gross margin | −476.1% | — | — | 1.5% | 91.8% | 20.0% | 20.4% | +0.4 pts | |
| Operating margin | −73,230.1% | — | — | −22.5% | −36.8% | −15.5% | −15.5% | −0.1 pts | |
| Net margin | −199,645.2% | — | — | −24.7% | −55.5% | −15.2% | −15.1% | +0.0 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.
