| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.4 | 1.4 | 1.0 | 1.2 | 1.9 | 3.2 | +66.1% | |
| Cost of revenue | — | 1.1 | 0.8 | 0.9 | 1.4 | 2.5 | +75.5% | |
| Gross profit | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.7 | +41.2% | |
| Research & development | — | 0.0 | 0.0 | 0.0 | — | — | — | |
| Operating expenses | — | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | +96.9% | |
| Operating income | — | 0.1 | 0.1 | 0.3 | 0.5 | 0.6 | +32.8% | |
| Interest expense | — | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | −22.5% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | — | 0.1 | 0.0 | 0.2 | 0.3 | 0.5 | +50.6% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +46.9% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.4 | +51.9% | |
| EPS, basic (per share) | 1.43 | 1.43 | 0.62 | 5.94 | 10.75 | 18.66 | +73.6% | |
| EPS, diluted (per share) | 1.43 | 1.43 | 0.62 | 5.94 | 10.75 | 18.66 | +73.6% | |
| EBITDA | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.6 | +33.0% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +37.0% | |
| Weighted average shares (shares) | — | 23,969,954 | 23,969,954 | 23,969,954 | 23,969,954 | 20,975,951 | −12.5% | |
| Weighted average diluted shares (shares) | — | 23,969,954 | 23,969,954 | 23,969,954 | 23,969,954 | 20,975,951 | −12.5% | |
| Gross margin | 16.7% | 16.7% | 19.0% | 28.0% | 27.4% | 23.3% | −4.1 pts | |
| Operating margin | — | 10.2% | 14.3% | 26.9% | 23.8% | 19.0% | −4.8 pts | |
| Net margin | 2.5% | 2.5% | 1.6% | 11.9% | 13.4% | 12.2% | −1.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
