| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 0.4 | 0.7 | 0.7 | 1.1 | 2.3 | +104.3% | |
| Cost of revenue | — | 0.4 | 0.7 | 0.7 | 0.9 | 2.1 | +125.5% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | +9.5% | |
| Operating expenses | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +187.5% | |
| Operating income | — | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | −4.9% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +6.1% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +6210.2% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | −6.4% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −10.7% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | −4.6% | |
| EPS, basic (per share) | 0.38 | 0.38 | 1.85 | 0.95 | 11.61 | 13.11 | +12.9% | |
| EPS, diluted (per share) | 0.38 | 0.38 | 1.85 | 0.95 | 11.61 | 13.11 | +12.9% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | −4.3% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +25.9% | |
| Weighted average shares (shares) | — | 10,530,000 | 10,530,000 | 10,530,000 | 10,530,000 | 8,899,863 | −15.5% | |
| Weighted average diluted shares (shares) | — | 10,530,000 | 10,530,000 | 10,530,000 | 10,530,000 | 8,899,863 | −15.5% | |
| Gross margin | 5.6% | 5.6% | 5.5% | 6.0% | 18.3% | 9.8% | −8.5 pts | |
| Operating margin | — | 3.9% | 4.5% | 4.7% | 16.9% | 7.9% | −9.0 pts | |
| Net margin | 1.0% | 1.0% | 2.8% | 1.4% | 10.9% | 5.1% | −5.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
