| INR billions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 4.2 | 4.2 | 5.3 | 6.6 | 10.6 | +60.8% | |
| Cost of revenue | — | 4.0 | 4.8 | 5.6 | 8.6 | +53.4% | |
| Gross profit | 0.3 | 0.3 | 0.5 | 1.0 | 2.0 | +102.7% | |
| Research & development | — | 0.1 | 0.1 | 0.2 | 0.2 | +49.2% | |
| Operating expenses | — | 0.1 | 0.1 | 0.2 | 0.4 | +114.5% | |
| Operating income | — | 0.2 | 0.4 | 0.8 | 1.6 | +100.2% | |
| Interest expense | — | 0.2 | 0.4 | 0.1 | 0.1 | −27.4% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | −43.7% | |
| Pre-tax income | — | 0.1 | 0.1 | 0.7 | 1.5 | +121.8% | |
| Income tax | — | (0.0) | 0.0 | 0.2 | 0.5 | +125.7% | |
| Net income | 0.1 | 0.1 | 0.1 | 0.5 | 1.0 | +120.2% | |
| EPS, basic (per share) | 1.96 | 1.96 | 1.34 | 10.76 | 23.91 | +122.3% | |
| EPS, diluted (per share) | 1.96 | 1.96 | 1.34 | 10.76 | 23.52 | +118.7% | |
| EBITDA | 0.5 | 0.5 | 0.8 | 1.3 | 2.3 | +78.6% | |
| Depreciation & amortization | — | 0.3 | 0.4 | 0.5 | 0.6 | +40.0% | |
| Weighted average shares (shares) | — | 43,737,000 | 43,737,000 | 43,737,000 | 43,317,505 | −1.0% | |
| Weighted average diluted shares (shares) | — | 43,737,000 | 43,737,000 | 43,737,000 | 44,034,304 | +0.7% | |
| Gross margin | 6.6% | 6.6% | 10.2% | 14.9% | 18.8% | +3.9 pts | |
| Operating margin | — | 4.6% | 8.2% | 12.3% | 15.3% | +3.0 pts | |
| Net margin | 2.0% | 2.0% | 1.1% | 7.1% | 9.8% | +2.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
