| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.1 | 1.1 | 1.2 | 1.0 | 1.5 | 2.2 | +46.3% | |
| Cost of revenue | — | 1.0 | 1.0 | 0.8 | 1.3 | 1.8 | +45.3% | |
| Gross profit | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.4 | +52.0% | |
| Operating expenses | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +92.8% | |
| Operating income | — | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | +30.5% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +242.6% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +62.5% | |
| Pre-tax income | — | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | +30.1% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +10.7% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +19.0% | |
| EPS, basic (per share) | 2.92 | 2.92 | 6.46 | 6.66 | 13.64 | 12.84 | −5.8% | |
| EPS, diluted (per share) | 2.92 | 2.92 | 6.46 | 6.66 | 13.64 | 12.84 | −5.8% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | +36.5% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +186.1% | |
| Weighted average shares (shares) | — | 12,319,362 | 12,319,362 | 8,357,685 | 9,751,030 | 12,319,362 | +26.3% | |
| Weighted average diluted shares (shares) | — | 12,319,362 | 12,319,362 | 8,357,685 | 9,751,030 | 12,319,362 | +26.3% | |
| Gross margin | 10.3% | 10.3% | 16.2% | 14.3% | 15.8% | 16.4% | +0.6 pts | |
| Operating margin | — | 5.0% | 9.9% | 8.3% | 10.4% | 9.2% | −1.1 pts | |
| Net margin | 3.2% | 3.2% | 6.4% | 5.7% | 8.9% | 7.2% | −1.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
