| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.3 | 6.3 | 8.1 | 9.9 | 12.7 | 14.9 | +16.9% | |
| Cost of revenue | — | 5.5 | 7.0 | 7.6 | 9.5 | 10.5 | +10.0% | |
| Gross profit | 0.8 | 0.8 | 1.2 | 2.3 | 3.2 | 4.4 | +37.3% | |
| Research & development | — | — | — | — | — | 0.0 | — | |
| Operating expenses | — | 1.9 | 2.5 | 2.6 | 3.5 | 3.6 | +0.3% | |
| Operating income | — | (1.0) | (1.4) | (0.3) | (0.3) | 0.8 | +351.7% | |
| Interest expense | — | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | −4.0% | |
| Interest income | — | 0.0 | 0.0 | 0.2 | 0.2 | 0.4 | +77.6% | |
| Pre-tax income | — | (1.1) | (1.5) | (0.2) | (0.4) | 0.9 | +360.3% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | (1.0) | — | |
| Net income | (1.1) | (1.1) | (1.5) | (0.2) | (0.4) | 1.9 | +640.4% | |
| EPS, basic (per share) | (2.93) | (2.93) | (4.01) | (0.41) | (0.96) | 6.03 | +725.5% | |
| EPS, diluted (per share) | (2.93) | (2.93) | (4.01) | (0.41) | (0.96) | 6.00 | +722.4% | |
| EBITDA | (0.8) | (0.8) | (0.9) | 0.4 | 0.6 | 1.9 | +203.1% | |
| Depreciation & amortization | — | 0.2 | 0.5 | 0.6 | 1.0 | 1.0 | +8.5% | |
| Weighted average shares (shares) | — | 363,013,505 | 363,013,505 | 363,013,505 | 363,013,505 | 313,656,316 | −13.6% | |
| Weighted average diluted shares (shares) | — | 363,013,505 | 363,013,505 | 363,013,505 | 363,013,505 | 315,209,885 | −13.2% | |
| Gross margin | 13.4% | 13.4% | 14.4% | 23.4% | 25.2% | 29.6% | +4.4 pts | |
| Operating margin | — | −16.2% | −16.9% | −2.8% | −2.7% | 5.7% | +8.4 pts | |
| Net margin | −16.8% | −16.8% | −17.9% | −1.5% | −2.7% | 12.7% | +15.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
