| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 194.9 | 256.6 | 362.5 | 383.7 | 303.3 | 0.0 | 0.0 | — | |
| Cost of revenue | 152.8 | 155.0 | 154.6 | 339.1 | 267.1 | 0.0 | 0.0 | — | |
| Gross profit | 42.1 | 101.6 | 207.9 | 44.6 | 36.2 | 0.0 | 0.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 57.2 | 59.1 | 83.3 | 92.7 | 41.9 | 2.4 | — | — | |
| Selling & marketing | 18.4 | 19.8 | 26.1 | 42.7 | 32.4 | 0.0 | — | — | |
| Operating expenses | 328.0 | 295.5 | 307.9 | 151.7 | 121.8 | 2.4 | 2.2 | −8.3% | |
| Operating income | (285.9) | (193.9) | 99.7 | (107.1) | (85.6) | (2.4) | (2.2) | +8.3% | |
| Interest expense | 122.0 | 158.9 | 183.1 | 206.6 | 201.4 | 45.2 | 45.9 | +1.5% | |
| Interest income | 1.6 | 4.1 | 2.4 | 2.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (106.0) | (113.3) | (343.0) | (280.1) | 624.1 | (50.4) | — | — | |
| Pre-tax income | (391.9) | (307.2) | (243.3) | (387.2) | 538.5 | (52.8) | (52.4) | +0.8% | |
| Income tax | 0.4 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | (2.5) | — | |
| Net income | (214.7) | (170.2) | (141.5) | (221.8) | 636.0 | (52.8) | (49.9) | +5.5% | |
| 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) | (3.21) | (2.54) | (2.12) | (3.32) | 9.51 | (0.79) | (0.75) | +5.6% | |
| EPS, diluted (per share) | (3.21) | (2.54) | (2.12) | (3.32) | 9.51 | (0.79) | (0.75) | +5.6% | |
| EBITDA | (174.7) | (55.2) | 28.5 | (95.5) | 12.4 | (7.6) | (2.2) | +71.1% | |
| Depreciation & amortization | 95.2 | 93.1 | 88.7 | 85.1 | 60.4 | 0.0 | — | — | |
| Weighted average shares (shares) | 66,884,735 | 66,892,908 | 66,745,283 | 66,807,228 | 66,877,000 | 66,835,000 | — | — | |
| Weighted average diluted shares (shares) | 66,892,908 | 66,892,908 | 66,892,908 | 66,892,908 | 66,877,000 | 66,835,000 | — | — | |
| Gross margin | 21.6% | 39.6% | 57.4% | 11.6% | 11.9% | — | — | — | |
| Operating margin | −146.7% | −75.6% | 27.5% | −27.9% | −28.2% | — | — | — | |
| Net margin | −110.2% | −66.3% | −39.0% | −57.8% | 209.7% | — | — | — |
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.
