| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 1.2 | +77.3% | |
| Cost of revenue | — | 0.1 | 0.1 | 0.2 | 0.5 | 0.7 | +58.2% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.5 | +111.6% | |
| Operating expenses | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | +133.5% | |
| Operating income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +88.5% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +124.9% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −13.1% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +75.9% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +36.0% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +116.2% | |
| EPS, basic (per share) | 24.77 | 24.77 | 5.44 | 7.46 | 7.08 | 12.49 | +76.2% | |
| EPS, diluted (per share) | 24.77 | 24.77 | 5.44 | 7.46 | 7.08 | 12.49 | +76.2% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | +80.4% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +57.3% | |
| Weighted average shares (shares) | — | 460,000 | 5,408,000 | 5,772,000 | 8,893,595 | 10,909,702 | +22.7% | |
| Weighted average diluted shares (shares) | — | 460,000 | 5,408,000 | 5,772,000 | 8,893,595 | 10,909,702 | +22.7% | |
| Gross margin | 50.0% | 50.0% | 41.2% | 43.0% | 35.7% | 42.6% | +6.9 pts | |
| Operating margin | — | 15.4% | 23.4% | 22.9% | 17.4% | 18.5% | +1.1 pts | |
| Net margin | 9.5% | 9.5% | 15.4% | 14.8% | 9.0% | 10.9% | +2.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
