| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 0.4 | 0.5 | 1.1 | 3.3 | 19.9 | +507.9% | |
| Cost of revenue | — | 0.1 | 0.1 | 0.1 | 2.6 | 19.3 | +635.3% | |
| Gross profit | 0.4 | 0.4 | 0.5 | 1.0 | 0.6 | 0.6 | −9.2% | |
| Operating income | — | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | −7.3% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | — | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 | −6.9% | |
| Income tax | — | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | +63.8% | |
| Net income | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | −19.9% | |
| EPS, basic (per share) | 4.60 | 4.60 | 4.99 | 11.02 | 7.51 | 4.95 | −34.1% | |
| EPS, diluted (per share) | 4.60 | 4.60 | 4.99 | 11.02 | 7.51 | 4.95 | −34.1% | |
| EBITDA | 0.3 | 0.3 | 0.3 | 0.6 | 0.4 | 0.3 | −5.7% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +76.8% | |
| Weighted average shares (shares) | — | 38,292,000 | 38,292,000 | 38,292,000 | 31,515,626 | 38,292,000 | +21.5% | |
| Weighted average diluted shares (shares) | — | 38,292,000 | 38,292,000 | 38,292,000 | 31,515,626 | 38,292,000 | +21.5% | |
| Gross margin | 86.5% | 86.5% | 83.6% | 87.0% | 19.8% | 3.0% | −16.8 pts | |
| Operating margin | — | 58.9% | 49.2% | 49.5% | 10.6% | 1.6% | −8.9 pts | |
| Net margin | 41.0% | 41.0% | 35.0% | 38.2% | 7.2% | 1.0% | −6.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
