| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9 | 1.9 | 2.0 | 2.1 | 3.4 | 4.2 | +24.7% | |
| Cost of revenue | — | 1.7 | 1.8 | 1.8 | 3.0 | 3.6 | +21.6% | |
| Gross profit | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.6 | +47.4% | |
| Research & development | — | — | — | — | 0.0 | 0.0 | — | |
| Operating expenses | — | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | +86.4% | |
| Operating income | — | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | +42.3% | |
| Interest expense | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −8.3% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +67.4% | |
| Pre-tax income | — | 0.0 | 0.1 | 0.2 | 0.3 | 0.5 | +53.9% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +120.2% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | +38.9% | |
| EPS, basic (per share) | 1.77 | 1.77 | 4.08 | 13.77 | 21.15 | 21.09 | −0.3% | |
| EPS, diluted (per share) | 1.77 | 1.77 | 4.08 | 13.77 | 21.15 | 21.09 | −0.3% | |
| EBITDA | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | +32.5% | |
| Depreciation & amortization | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −13.1% | |
| Weighted average shares (shares) | — | 16,070,000 | 16,070,000 | 10,610,466 | 11,427,797 | 15,918,000 | +39.3% | |
| Weighted average diluted shares (shares) | — | 16,070,000 | 16,070,000 | 10,610,466 | 11,427,797 | 15,918,000 | +39.3% | |
| Gross margin | 9.0% | 9.0% | 12.4% | 15.4% | 12.1% | 14.3% | +2.2 pts | |
| Operating margin | — | 4.6% | 7.7% | 12.9% | 10.7% | 12.2% | +1.5 pts | |
| Net margin | 1.5% | 1.5% | 3.2% | 6.9% | 7.2% | 8.0% | +0.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
