| INR millions | FY2019 | FY2020 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 451.0 | 37.5 | 0.0 | 9.3 | 0.6 | 6.7 | +1001.5% | |
| Cost of revenue | 661.8 | 35.9 | 0.0 | 3.2 | 0.1 | 6.4 | +6070.2% | |
| Gross profit | (210.8) | 1.6 | (11.2) | 6.1 | 0.5 | 0.3 | −40.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 13.2 | 4.2 | 0.0 | 6.1 | 0.0 | 0.0 | — | |
| Selling & marketing | 9.9 | 2.3 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 127.3 | 50.5 | 21.8 | 30.1 | 51.4 | 25.3 | −50.8% | |
| Operating income | (338.1) | (49.1) | (43.7) | (24.1) | (50.9) | (25.0) | +50.9% | |
| Interest expense | 146.5 | 54.2 | 0.0 | 0.0 | 2.0 | 16.8 | +731.2% | |
| Interest income | 9.4 | 19.3 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (236.7) | (284.8) | 22.3 | 1.4 | (0.6) | (16.6) | −2792.2% | |
| Pre-tax income | (574.8) | (333.9) | (21.4) | (22.7) | (51.5) | (41.7) | +19.1% | |
| Income tax | (24.6) | (44.0) | 0.1 | (2.2) | 4.2 | 89.2 | +2039.6% | |
| Net income | (550.2) | (292.2) | (21.5) | (20.5) | (55.7) | (130.8) | −135.0% | |
| Discontinued operations | 0.0 | (2.3) | 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) | (8.40) | (4.46) | (0.64) | (16.58) | (45.07) | 0.00 | +100.0% | |
| EPS, diluted (per share) | (8.40) | (442.37) | (0.33) | (16.58) | (45.07) | 0.00 | +100.0% | |
| EBITDA | (386.9) | (241.8) | (9.0) | (5.4) | (41.6) | (17.8) | +57.1% | |
| Depreciation & amortization | 41.4 | 37.9 | 12.8 | 17.3 | 7.9 | 7.0 | −10.9% | |
| Weighted average shares (shares) | 65,500,000 | 65,534,000 | 33,385,000 | 2,621,000 | 1,235,190 | 0 | −100.0% | |
| Weighted average diluted shares (shares) | 65,534,000 | 655,340 | 65,389,525 | 1,235,000 | 1,235,190 | 0 | −100.0% | |
| Gross margin | −46.7% | 4.3% | — | 65.7% | 83.0% | 4.5% | −78.5 pts | |
| Operating margin | −75.0% | −130.9% | — | −260.0% | −8,348.7% | −372.5% | +7976.2 pts | |
| Net margin | −122.0% | −779.2% | — | −221.3% | −9,126.2% | −1,947.3% | +7179.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
