| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.5 | 0.5 | 1.4 | 2.4 | 3.0 | 2.6 | −14.1% | |
| Cost of revenue | — | 0.5 | 1.4 | 2.3 | 2.8 | 2.4 | −15.9% | |
| Gross profit | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | +8.7% | |
| Research & development | — | — | — | — | — | 0.0 | — | |
| Operating expenses | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +22.5% | |
| Operating income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | −6.8% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −19.0% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +70.5% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +6.9% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +12.6% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +5.0% | |
| EPS, basic (per share) | 0.78 | 0.78 | 2.89 | 9.08 | 10.14 | 9.20 | −9.3% | |
| EPS, diluted (per share) | 0.78 | 0.78 | 2.89 | 9.08 | 10.14 | 9.20 | −9.3% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +6.7% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +178.3% | |
| Weighted average shares (shares) | — | 6,950,400 | 6,950,400 | 3,877,322 | 6,002,387 | 6,950,400 | +15.8% | |
| Weighted average diluted shares (shares) | — | 6,950,400 | 6,950,400 | 3,877,322 | 6,002,387 | 6,950,400 | +15.8% | |
| Gross margin | 3.9% | 3.9% | 4.5% | 4.9% | 7.2% | 9.2% | +1.9 pts | |
| Operating margin | — | 1.7% | 2.4% | 2.4% | 3.4% | 3.7% | +0.3 pts | |
| Net margin | 1.1% | 1.1% | 1.4% | 1.5% | 2.0% | 2.4% | +0.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
