| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 0.5 | 0.9 | 1.1 | 1.3 | 1.5 | +20.7% | |
| Cost of revenue | 0.2 | 0.4 | 0.7 | 0.8 | 1.0 | 1.1 | +18.5% | |
| Gross profit | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | +27.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +30.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | +21.8% | |
| Operating income | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | −5.2% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +40.5% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | 0.0 | +119.7% | |
| Pre-tax income | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | +28.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +35.9% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | +26.1% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.78 | 3.93 | 4.63 | 7.63 | 8.74 | 12.26 | +40.3% | |
| EPS, diluted (per share) | 0.78 | 3.93 | 4.63 | 7.63 | 8.74 | 12.26 | +40.3% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | +22.3% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +30.6% | |
| Weighted average shares (shares) | 13,928,780 | 6,604,520 | 10,236,888 | 14,012,804 | 21,824,942 | 19,614,000 | −10.1% | |
| Weighted average diluted shares (shares) | 13,928,780 | 6,604,520 | 10,236,888 | 14,012,804 | 21,824,942 | 19,614,000 | −10.1% | |
| Gross margin | 27.8% | 18.5% | 20.1% | 27.7% | 24.3% | 25.7% | +1.4 pts | |
| Operating margin | 18.8% | 13.0% | 13.2% | 20.3% | 25.7% | 20.2% | −5.5 pts | |
| Net margin | 4.5% | 5.1% | 7.8% | 15.0% | 15.0% | 15.7% | +0.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.