| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 0.8 | 1.1 | 1.5 | 2.2 | 2.7 | +23.4% | |
| Cost of revenue | — | 0.7 | 0.9 | 1.3 | 1.9 | 2.4 | +27.5% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | −1.3% | |
| Research & development | — | — | — | — | 0.0 | — | — | |
| Operating expenses | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +7.5% | |
| Operating income | — | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | −4.2% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +119.0% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −82.4% | |
| Pre-tax income | — | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | −27.3% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −35.5% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | −23.9% | |
| EPS, basic (per share) | 1.37 | 1.37 | 2.89 | 4.50 | 8.12 | 5.87 | −27.6% | |
| EPS, diluted (per share) | 1.37 | 1.37 | 2.89 | 4.50 | 8.12 | 5.87 | −27.6% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | −2.8% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +12.1% | |
| Weighted average shares (shares) | — | 22,616,400 | 22,616,400 | 22,616,400 | 17,636,400 | 18,540,304 | +5.1% | |
| Weighted average diluted shares (shares) | — | 22,616,400 | 22,616,400 | 22,616,400 | 17,636,400 | 18,540,304 | +5.1% | |
| Gross margin | 12.0% | 12.0% | 12.6% | 16.0% | 14.2% | 11.4% | −2.8 pts | |
| Operating margin | — | 6.3% | 8.2% | 9.6% | 10.7% | 8.3% | −2.4 pts | |
| Net margin | 4.1% | 4.1% | 6.0% | 6.7% | 6.5% | 4.0% | −2.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
