| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.5 | 0.5 | 0.5 | 0.7 | 1.2 | 1.4 | +17.9% | |
| Cost of revenue | — | 0.4 | 0.4 | 0.5 | 0.9 | 1.0 | +2.5% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.5 | +73.0% | |
| Operating expenses | — | 0.0 | 0.1 | 0.1 | 0.1 | 0.4 | +273.2% | |
| Operating income | — | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | −47.2% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +275.2% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | — | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | −60.7% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −76.4% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | −55.3% | |
| EPS, basic (per share) | 2.46 | 2.46 | 4.26 | 7.56 | 7.72 | 3.38 | −56.2% | |
| EPS, diluted (per share) | 2.46 | 2.46 | 4.26 | 7.56 | 7.72 | 3.38 | −56.2% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | −36.0% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +79.9% | |
| Weighted average shares (shares) | — | 17,960,000 | 17,960,000 | 13,240,267 | 17,826,680 | — | — | |
| Weighted average diluted shares (shares) | — | 17,960,000 | 17,960,000 | 13,240,267 | 17,826,680 | — | — | |
| Gross margin | 21.7% | 21.7% | 29.8% | 29.2% | 21.9% | 32.1% | +10.2 pts | |
| Operating margin | — | 12.3% | 19.0% | 18.9% | 13.7% | 6.1% | −7.6 pts | |
| Net margin | 8.7% | 8.7% | 15.2% | 14.4% | 11.6% | 4.4% | −7.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
