| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 112.0 | 204.9 | 588.3 | 745.7 | 325.9 | 567.3 | +74.1% | |
| Cost of revenue | 27.7 | 105.2 | 454.3 | 445.3 | 81.1 | 263.3 | +224.6% | |
| Gross profit | 84.3 | 99.7 | 134.1 | 300.4 | 244.8 | 304.0 | +24.2% | |
| Research & development | 0.5 | 0.9 | 1.2 | 1.3 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.3 | 4.4 | 6.1 | 28.0 | 61.1 | 51.0 | −16.5% | |
| Selling & marketing | 0.4 | 0.1 | 0.1 | 21.2 | 3.6 | 0.0 | −100.0% | |
| Operating expenses | 13.9 | 19.9 | 19.9 | 127.3 | 147.5 | 51.0 | −65.4% | |
| Operating income | 2.8 | 12.4 | 46.2 | 173.5 | 97.2 | 253.0 | +160.1% | |
| Interest expense | 0.3 | 2.9 | 2.8 | 2.8 | 5.9 | 10.9 | +83.7% | |
| Interest income | 0.5 | 0.3 | 0.6 | 5.5 | 0.0 | 0.0 | — | |
| Other income / expense | (1.4) | (2.2) | (1.8) | 25.3 | 36.1 | 34.9 | −3.3% | |
| Pre-tax income | 1.0 | 10.2 | 44.4 | 198.8 | 133.4 | 287.9 | +115.8% | |
| Income tax | (0.9) | 2.7 | 0.4 | 13.5 | 37.6 | 67.3 | +78.9% | |
| Net income | 1.9 | 7.5 | 44.1 | 185.4 | 95.8 | 220.6 | +130.4% | |
| 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) | +0.0% | |
| EPS, basic (per share) | 0.01 | 0.25 | 6.55 | 4.23 | 0.22 | 0.50 | +127.3% | |
| EPS, diluted (per share) | 0.01 | 0.25 | 6.55 | 4.23 | 0.22 | 0.50 | +127.3% | |
| EBITDA | 16.0 | 29.6 | 65.3 | 222.2 | 169.4 | 333.2 | +96.8% | |
| Depreciation & amortization | 14.7 | 16.6 | 18.4 | 20.5 | 30.0 | 34.4 | +14.6% | |
| Weighted average shares (shares) | 30,095,360 | 30,095,359 | 6,725,968 | 43,787,944 | 435,231,818 | 441,168,000 | +1.4% | |
| Weighted average diluted shares (shares) | 30,095,360 | 30,095,359 | 6,725,968 | 43,787,944 | 435,231,818 | 441,168,000 | +1.4% | |
| Gross margin | 75.3% | 48.7% | 22.8% | 40.3% | 75.1% | 53.6% | −21.5 pts | |
| Operating margin | 2.5% | 6.0% | 7.9% | 23.3% | 29.8% | 44.6% | +14.7 pts | |
| Net margin | 1.7% | 3.7% | 7.5% | 24.9% | 29.4% | 38.9% | +9.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
