| INR millions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 5,381.1 | 5,381.1 | 6,463.8 | 0.0 | 0.0 | — | |
| Cost of revenue | — | 7,326.8 | 6,922.7 | 0.0 | 0.0 | — | |
| Gross profit | (1,945.7) | (1,945.7) | (458.9) | 0.0 | 0.0 | — | |
| Operating expenses | — | 431.7 | 414.3 | 0.0 | 0.0 | — | |
| Operating income | — | (2,377.4) | (873.2) | 0.0 | 0.0 | — | |
| Interest expense | — | 340.5 | 509.0 | — | — | — | |
| Interest income | — | 15.4 | 174.9 | 0.0 | 0.0 | — | |
| Pre-tax income | — | (2,668.7) | (1,174.2) | — | — | — | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (2,668.7) | (2,668.7) | (1,174.2) | (1,880.9) | (1,905.1) | −1.3% | |
| EPS, basic (per share) | (114.21) | (114.21) | (50.25) | (80.50) | (81.53) | −1.3% | |
| EPS, diluted (per share) | (114.21) | (114.21) | (50.25) | (80.50) | (81.53) | −1.3% | |
| EBITDA | (2,149.3) | (2,149.3) | (555.4) | 0.0 | 0.0 | — | |
| Depreciation & amortization | — | 228.1 | 317.8 | 430.7 | 454.3 | +5.5% | |
| Weighted average shares (shares) | — | 23,366,406 | 23,366,406 | 23,366,406 | 23,366,406 | +0.0% | |
| Weighted average diluted shares (shares) | — | 23,366,406 | 23,366,406 | 23,366,406 | 23,366,406 | +0.0% | |
| Gross margin | −36.2% | −36.2% | −7.1% | — | — | — | |
| Operating margin | — | −44.2% | −13.5% | — | — | — | |
| Net margin | −49.6% | −49.6% | −18.2% | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
