| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.5 | 1.5 | 1.9 | 3.3 | 4.3 | 5.2 | +22.2% | |
| Cost of revenue | — | 1.3 | 1.6 | 2.7 | 3.3 | 4.2 | +25.1% | |
| Gross profit | 0.2 | 0.2 | 0.3 | 0.6 | 0.9 | 1.0 | +11.9% | |
| Research & development | — | — | — | — | 0.0 | 0.0 | +512.9% | |
| Operating expenses | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +23.4% | |
| Operating income | — | 0.1 | 0.2 | 0.5 | 0.8 | 0.9 | +9.7% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −69.2% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +21.1% | |
| Pre-tax income | — | 0.1 | 0.1 | 0.5 | 0.8 | 0.9 | +16.2% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | −7.6% | |
| Net income | 0.1 | 0.1 | 0.1 | 0.4 | 0.5 | 0.7 | +26.3% | |
| EPS, basic (per share) | 2.67 | 2.67 | 4.35 | 19.16 | 32.78 | 35.03 | +6.9% | |
| EPS, diluted (per share) | 2.67 | 2.67 | 4.35 | 19.16 | 32.78 | 35.03 | +6.9% | |
| EBITDA | 0.1 | 0.1 | 0.2 | 0.6 | 0.8 | 0.9 | +11.5% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +38.7% | |
| Weighted average shares (shares) | — | 19,691,610 | 19,691,610 | 19,691,610 | 16,666,689 | 19,691,610 | +18.1% | |
| Weighted average diluted shares (shares) | — | 19,691,610 | 19,691,610 | 19,691,610 | 16,666,689 | 19,691,610 | +18.1% | |
| Gross margin | 11.3% | 11.3% | 13.7% | 18.5% | 21.8% | 19.9% | −1.8 pts | |
| Operating margin | — | 6.3% | 8.3% | 15.6% | 18.3% | 16.4% | −1.9 pts | |
| Net margin | 3.5% | 3.5% | 4.6% | 11.3% | 12.8% | 13.2% | +0.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
