| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 2.8 | 3.4 | +21.1% | |
| Cost of revenue | 1.0 | 0.9 | 0.8 | 0.7 | 0.2 | 4.8 | 6.2 | +30.5% | |
| Gross profit | (0.9) | (0.9) | (0.8) | (0.7) | (0.1) | (1.9) | (2.8) | −44.2% | |
| Research & development | — | — | — | — | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | — | — | — | — | 0.6 | 0.0 | — | — | |
| Selling & marketing | — | — | — | — | 0.0 | 0.0 | — | — | |
| Operating expenses | 0.1 | 0.1 | 0.2 | 0.3 | 1.6 | 1.8 | 0.9 | −47.6% | |
| Operating income | (1.0) | (1.0) | (1.0) | (1.0) | (1.7) | (3.7) | (3.7) | −0.0% | |
| Interest expense | 20.3 | 20.0 | 14.7 | 0.3 | 0.0 | 0.1 | 0.4 | +253.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | — | — | — | — | (0.2) | 1.5 | — | — | |
| Pre-tax income | (34.3) | (20.9) | 179.4 | (1.2) | (1.8) | (2.3) | (2.1) | +5.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (5.6) | — | |
| Net income | (34.3) | (20.9) | 179.4 | (1.2) | (0.0) | (2.3) | 3.5 | +254.7% | |
| Discontinued operations | — | — | — | — | 0.0 | 0.0 | — | — | |
| Other net income adjustments | — | — | — | — | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | (12,776.81) | (7,777.18) | 66,869.29 | (22.89) | (0.60) | (42.88) | 66.34 | +254.7% | |
| EPS, diluted (per share) | (12,776.81) | (7,777.18) | 66,869.29 | (22.89) | (0.60) | (42.88) | 66.34 | +254.7% | |
| EBITDA | (0.2) | (0.3) | (0.3) | (0.3) | (1.0) | (1.5) | (3.1) | −105.2% | |
| Depreciation & amortization | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | — | — | |
| Weighted average shares (shares) | 2,682,150 | 2,682,150 | 2,682,418 | 52,682,150 | 35,147,903 | 52,684,000 | — | — | |
| Weighted average diluted shares (shares) | 2,682,150 | 2,682,150 | 2,682,418 | 52,682,150 | 35,147,903 | 52,684,000 | — | — | |
| Gross margin | −1,417.2% | −1,377.7% | −2,547.1% | — | −130.3% | −68.6% | −81.7% | −13.1 pts | |
| Operating margin | −1,546.7% | −1,590.8% | −3,202.0% | — | −2,353.5% | −132.2% | −109.2% | +23.0 pts | |
| Net margin | −54,385.4% | −33,005.6% | 567,451.5% | — | −30.1% | −80.1% | 102.3% | +182.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-09-30 and uses four consecutive reported quarters.
