| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.7 | 1.2 | 2.1 | 4.5 | 3.6 | 4.4 | +22.7% | |
| Cost of revenue | 0.7 | 1.1 | 1.9 | 4.1 | 3.4 | 4.0 | +17.5% | |
| Gross profit | 0.0 | 0.2 | 0.2 | 0.3 | 0.1 | 0.4 | +144.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.3 | +472.7% | |
| Operating income | (0.2) | (0.0) | (0.0) | 0.0 | 0.1 | 0.0 | −49.2% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | −6.1% | |
| 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 | 0.0 | −47.1% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −45.7% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −63.4% | |
| EPS, basic (per share) | 5.44 | 1.34 | 2.74 | 7.20 | 8.28 | 2.69 | −67.5% | |
| EPS, diluted (per share) | 5.44 | 1.34 | 2.74 | 7.20 | 8.28 | 2.69 | −67.5% | |
| EBITDA | (0.2) | (0.0) | (0.0) | 0.0 | 0.1 | 0.1 | −46.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4.0% | |
| Weighted average shares (shares) | 1,531,000 | 9,186,000 | 8,401,692 | 8,401,692 | 9,614,606 | — | — | |
| Weighted average diluted shares (shares) | 1,531,000 | 9,186,000 | 8,401,692 | 8,401,692 | 9,614,606 | — | — | |
| Gross margin | 5.0% | 13.8% | 7.8% | 6.9% | 4.1% | 8.3% | +4.1 pts | |
| Operating margin | −24.4% | −1.8% | −1.5% | 0.4% | 2.6% | 1.1% | −1.5 pts | |
| Net margin | 1.2% | 1.0% | 1.1% | 1.4% | 2.2% | 0.7% | −1.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
