| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.3 | 1.3 | 1.2 | 1.5 | 1.6 | 2.6 | +61.3% | |
| Cost of revenue | — | 1.1 | 1.1 | 1.3 | 1.3 | 2.2 | +64.2% | |
| Gross profit | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | +45.8% | |
| Research & development | — | — | — | — | 0.0 | — | — | |
| Operating expenses | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +22.8% | |
| Operating income | — | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | +59.2% | |
| Interest expense | — | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | −16.9% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +88.0% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +33.1% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −34.2% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +55.0% | |
| EPS, basic (per share) | 0.37 | 0.37 | 0.55 | 1.68 | 6.26 | 7.12 | +13.8% | |
| EPS, diluted (per share) | 0.37 | 0.37 | 0.55 | 1.68 | 6.26 | 7.12 | +13.8% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | +63.6% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +76.3% | |
| Weighted average shares (shares) | — | 23,442,473 | 23,442,473 | 23,442,473 | 17,182,005 | 23,393,673 | +36.2% | |
| Weighted average diluted shares (shares) | — | 23,442,473 | 23,442,473 | 23,442,473 | 17,182,005 | 23,393,673 | +36.2% | |
| Gross margin | 15.0% | 15.0% | 13.5% | 14.6% | 15.8% | 14.2% | −1.5 pts | |
| Operating margin | — | 4.5% | 6.1% | 8.4% | 9.9% | 9.8% | −0.1 pts | |
| Net margin | 0.7% | 0.7% | 1.0% | 2.5% | 6.8% | 6.5% | −0.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
