| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.1 | 0.4 | 0.6 | 0.9 | 1.7 | +99.6% | |
| Cost of revenue | — | 0.1 | 0.3 | 0.5 | 0.7 | 1.5 | +114.7% | |
| Gross profit | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | +38.5% | |
| Operating expenses | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +72.8% | |
| Operating income | — | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +31.6% | |
| Interest expense | — | — | 0.0 | 0.0 | 0.0 | 0.0 | +100.9% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +12529.4% | |
| Pre-tax income | — | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +25.8% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +19.8% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +29.1% | |
| EPS, basic (per share) | 0.04 | 0.04 | 2.03 | 3.76 | 5.75 | 5.89 | +2.4% | |
| EPS, diluted (per share) | 0.04 | 0.04 | 2.03 | 3.76 | 5.75 | 5.89 | +2.4% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +33.9% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +97.2% | |
| Weighted average shares (shares) | — | 17,891,440 | 17,891,440 | 17,891,440 | 14,186,235 | 17,891,440 | +26.1% | |
| Weighted average diluted shares (shares) | — | 17,891,440 | 17,891,440 | 17,891,440 | 14,186,235 | 17,891,440 | +26.1% | |
| Gross margin | 3.2% | 3.2% | 19.3% | 20.4% | 19.9% | 13.8% | −6.1 pts | |
| Operating margin | — | 2.1% | 15.8% | 17.1% | 16.6% | 10.9% | −5.6 pts | |
| Net margin | 1.5% | 1.5% | 10.0% | 10.8% | 9.4% | 6.0% | −3.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
