| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.1 | 0.1 | 0.2 | 0.6 | 1.0 | +67.5% | |
| Cost of revenue | 0.1 | 0.1 | 0.1 | 0.2 | 0.5 | 0.9 | +71.7% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +47.1% | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +168.7% | |
| Operating income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +23.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +397.6% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +40.9% | |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +14.0% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +16.8% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +13.0% | |
| EPS, basic (per share) | 0.44 | 0.45 | 2.69 | 5.57 | 12.74 | 13.46 | +5.6% | |
| EPS, diluted (per share) | 0.44 | 0.45 | 2.69 | 5.57 | 11.83 | 12.46 | +5.3% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +23.3% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +184.2% | |
| Weighted average shares (shares) | 4,900,146 | 4,900,146 | 4,900,146 | 2,851,364 | 4,968,146 | 5,314,710 | +7.0% | |
| Weighted average diluted shares (shares) | 4,900,146 | 4,900,146 | 4,900,146 | 2,851,364 | 5,351,817 | 5,741,252 | +7.3% | |
| Gross margin | 4.9% | 7.2% | 7.7% | 14.9% | 17.2% | 15.1% | −2.1 pts | |
| Operating margin | 3.0% | 3.2% | 5.7% | 12.7% | 14.4% | 10.5% | −3.8 pts | |
| Net margin | 3.0% | 3.2% | 11.4% | 8.9% | 10.3% | 6.9% | −3.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
