| INR billions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 1.2 | 1.2 | 1.8 | 2.8 | 4.5 | +60.7% | |
| Cost of revenue | — | 1.0 | 1.6 | 2.4 | 3.8 | +58.5% | |
| Gross profit | 0.2 | 0.2 | 0.2 | 0.4 | 0.6 | +75.4% | |
| Research & development | — | — | — | — | 0.0 | — | |
| Operating expenses | — | 0.1 | 0.1 | 0.0 | 0.1 | +293.6% | |
| Operating income | — | 0.1 | 0.1 | 0.3 | 0.6 | +63.1% | |
| Interest expense | — | 0.0 | 0.1 | 0.1 | 0.1 | +29.7% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | +43.3% | |
| Pre-tax income | — | 0.1 | 0.1 | 0.3 | 0.5 | +67.9% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.1 | +33.7% | |
| Net income | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | +81.2% | |
| EPS, basic (per share) | 2.54 | 2.54 | 3.01 | 6.19 | 11.22 | +81.2% | |
| EPS, diluted (per share) | 2.54 | 2.54 | 3.01 | 6.19 | 11.22 | +81.2% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.4 | 0.6 | +60.4% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | −31.8% | |
| Weighted average shares (shares) | — | 24,600,000 | 24,600,000 | 35,670,000 | 35,670,000 | +0.0% | |
| Weighted average diluted shares (shares) | — | 24,600,000 | 24,600,000 | 35,670,000 | 35,670,000 | +0.0% | |
| Gross margin | 15.0% | 15.0% | 10.9% | 13.2% | 14.4% | +1.2 pts | |
| Operating margin | — | 9.1% | 7.3% | 12.5% | 12.7% | +0.2 pts | |
| Net margin | 5.2% | 5.2% | 4.1% | 7.9% | 8.9% | +1.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
