| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.1 | 1.1 | 0.9 | 1.7 | 3.2 | 10.6 | +234.7% | |
| Cost of revenue | — | 0.9 | 0.7 | 1.3 | 2.6 | 9.5 | +258.4% | |
| Gross profit | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 1.2 | +118.7% | |
| Research & development | — | — | — | — | — | 0.0 | — | |
| Operating expenses | — | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | +31.2% | |
| Operating income | — | 0.1 | 0.1 | 0.3 | 0.4 | 1.0 | +141.2% | |
| Interest expense | — | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | +45.3% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −71.9% | |
| Pre-tax income | — | 0.1 | 0.1 | 0.3 | 0.4 | 1.0 | +136.9% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +108.7% | |
| Net income | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.8 | +148.8% | |
| EPS, basic (per share) | 2.10 | 2.10 | 3.29 | 17.19 | 13.14 | 30.31 | +130.7% | |
| EPS, diluted (per share) | 2.10 | 2.10 | 3.29 | 17.19 | 13.14 | 30.31 | +130.7% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.4 | 0.5 | 1.1 | +134.2% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +77.8% | |
| Weighted average shares (shares) | — | 24,801,000 | 24,801,000 | 11,583,188 | 22,995,246 | 24,801,000 | +7.9% | |
| Weighted average diluted shares (shares) | — | 24,801,000 | 24,801,000 | 11,583,188 | 22,995,246 | 24,801,000 | +7.9% | |
| Gross margin | 14.9% | 14.9% | 20.3% | 23.6% | 17.0% | 11.1% | −5.9 pts | |
| Operating margin | — | 8.5% | 15.0% | 18.9% | 13.5% | 9.7% | −3.8 pts | |
| Net margin | 4.9% | 4.9% | 9.0% | 11.7% | 9.5% | 7.1% | −2.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
