| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 0.9 | 1.3 | 1.3 | 2.0 | 2.1 | +5.7% | |
| Cost of revenue | — | 0.8 | 1.2 | 1.1 | 1.7 | 1.8 | +8.5% | |
| Gross profit | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.3 | −7.1% | |
| Research & development | — | — | — | — | 0.0 | 0.0 | — | |
| Operating expenses | — | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | +35.6% | |
| Operating income | — | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | −12.6% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −22.1% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | — | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | −17.2% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | −9.1% | |
| Net income | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | −19.9% | |
| EPS, basic (per share) | 4.30 | 4.30 | 6.02 | 11.41 | 20.28 | 17.26 | −14.9% | |
| EPS, diluted (per share) | 4.30 | 4.30 | 6.02 | 11.41 | 20.28 | 17.26 | −14.9% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | −13.0% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −29.3% | |
| Weighted average shares (shares) | — | 12,729,000 | 12,729,000 | 12,729,000 | 12,099,000 | 11,386,671 | −5.9% | |
| Weighted average diluted shares (shares) | — | 12,729,000 | 12,729,000 | 12,729,000 | 12,099,000 | 11,386,671 | −5.9% | |
| Gross margin | 13.4% | 13.4% | 12.3% | 17.5% | 17.9% | 15.7% | −2.2 pts | |
| Operating margin | — | 8.1% | 8.3% | 15.6% | 15.8% | 13.1% | −2.7 pts | |
| Net margin | 6.3% | 6.3% | 5.8% | 11.0% | 12.1% | 9.2% | −2.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
