| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 1.1 | +286.9% | |
| Cost of revenue | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.8 | +386.8% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | +156.2% | |
| 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 | 0.0 | 0.1 | +313.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +22.2% | |
| Operating income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | +415.5% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +7.6% | |
| 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) | (0.0) | (0.0) | −21.0% | |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | +759.7% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +783.5% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +749.6% | |
| 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) | 4.88 | 4.98 | 1.39 | 0.77 | 10.20 | 76.73 | +652.3% | |
| EPS, diluted (per share) | 4.88 | 4.98 | 1.39 | 0.77 | 10.22 | 76.73 | +650.8% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +261.3% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −0.5% | |
| Weighted average shares (shares) | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,503,000 | 1,697,136 | +12.9% | |
| Weighted average diluted shares (shares) | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,697,136 | +13.1% | |
| Gross margin | 25.8% | 32.9% | 19.2% | 18.8% | 43.3% | 28.7% | −14.6 pts | |
| Operating margin | 12.5% | 14.4% | 5.1% | 6.8% | 14.8% | 19.7% | +4.9 pts | |
| Net margin | 6.1% | 6.2% | 1.5% | 0.5% | 5.5% | 12.2% | +6.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
