| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.1 | 0.4 | 1.2 | 1.5 | +26.5% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.2 | 0.6 | 0.9 | +44.1% | |
| Gross profit | 0.0 | (0.0) | 0.0 | 0.2 | 0.5 | 0.5 | +3.9% | |
| Research & development | — | — | — | — | 0.0 | 0.0 | — | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | +202.8% | |
| Operating income | (0.0) | (0.0) | 0.0 | 0.2 | 0.4 | 0.2 | −48.5% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +1394.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −90.0% | |
| Pre-tax income | (0.0) | (0.0) | 0.0 | 0.2 | 0.4 | 0.3 | −33.3% | |
| Income tax | (0.0) | (0.0) | 0.0 | 0.0 | 0.1 | 0.1 | −25.8% | |
| Net income | (0.0) | (0.0) | 0.0 | 0.1 | 0.3 | 0.2 | −36.5% | |
| EPS, basic (per share) | (0.07) | (1.43) | 1.73 | 7.46 | 21.08 | 10.92 | −48.2% | |
| EPS, diluted (per share) | (0.07) | (1.43) | 1.73 | 7.46 | 21.08 | 10.87 | −48.4% | |
| EBITDA | 0.0 | (0.0) | 0.0 | 0.2 | 0.4 | 0.2 | −43.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +79.7% | |
| Weighted average shares (shares) | 16,620,433 | 16,620,433 | 16,620,433 | 16,620,433 | 13,686,742 | 16,785,523 | +22.6% | |
| Weighted average diluted shares (shares) | 16,620,433 | 16,620,433 | 16,620,433 | 16,620,433 | 13,686,742 | 16,862,557 | +23.2% | |
| Gross margin | 42.2% | −618.0% | 44.6% | 51.0% | 43.7% | 35.9% | −7.8 pts | |
| Operating margin | −14.7% | −673.0% | 36.9% | 43.0% | 34.6% | 14.1% | −20.5 pts | |
| Net margin | −10.9% | −686.7% | 35.7% | 30.2% | 25.1% | 12.6% | −12.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
