| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 0.2 | 0.4 | 0.5 | 0.8 | 1.1 | +44.3% | |
| Cost of revenue | — | 0.2 | 0.2 | 0.3 | 0.5 | 0.8 | +54.7% | |
| Gross profit | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.4 | +27.0% | |
| Operating expenses | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +60.2% | |
| Operating income | — | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | +12.4% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4.8% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +2029.3% | |
| Pre-tax income | — | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | +15.3% | |
| Income tax | — | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | +2.5% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | +18.9% | |
| EPS, basic (per share) | 0.59 | 0.59 | 1.16 | 3.73 | 8.69 | 8.70 | +0.2% | |
| EPS, diluted (per share) | 0.59 | 0.59 | 1.16 | 3.73 | 8.69 | 8.70 | +0.2% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | +10.8% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −2.0% | |
| Weighted average shares (shares) | — | 24,013,316 | 24,013,316 | 24,013,316 | 17,443,316 | 20,703,207 | +18.7% | |
| Weighted average diluted shares (shares) | — | 24,013,316 | 24,013,316 | 24,013,316 | 17,443,316 | 20,703,207 | +18.7% | |
| Gross margin | 20.2% | 20.2% | 31.0% | 36.5% | 37.5% | 33.0% | −4.5 pts | |
| Operating margin | — | 7.1% | 17.8% | 21.4% | 26.0% | 20.3% | −5.8 pts | |
| Net margin | 7.1% | 7.1% | 7.9% | 17.1% | 19.1% | 15.8% | −3.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
