| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.6 | 0.7 | 3.4 | 3.5 | 3.9 | +11.9% | |
| Cost of revenue | 0.6 | 0.6 | 0.7 | 3.3 | 3.4 | 3.7 | +10.5% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | +41.3% | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +61.2% | |
| Operating income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +38.1% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −19.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +53.2% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +57.6% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +51.8% | |
| EPS, basic (per share) | 1.32 | 1.98 | 0.10 | 3.50 | 6.44 | 10.49 | +63.0% | |
| EPS, diluted (per share) | 1.32 | 1.98 | 0.10 | 3.50 | 6.44 | 10.49 | +63.0% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +36.5% | |
| Depreciation & amortization | — | — | 0.0 | 0.0 | 0.0 | 0.0 | +12.7% | |
| Weighted average shares (shares) | 570,000 | 570,000 | 14,347,700 | 14,347,700 | 14,347,700 | — | — | |
| Weighted average diluted shares (shares) | 570,000 | 570,000 | 14,347,700 | 14,347,700 | 14,347,700 | — | — | |
| Gross margin | 2.3% | 1.9% | 1.9% | 2.8% | 4.4% | 5.6% | +1.2 pts | |
| Operating margin | 2.2% | 1.7% | 1.8% | 2.2% | 3.8% | 4.7% | +0.9 pts | |
| Net margin | 0.1% | 0.2% | 0.2% | 1.5% | 2.6% | 3.6% | +0.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
