| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.6 | 0.6 | 0.8 | 1.0 | 1.5 | +46.5% | |
| Cost of revenue | — | 0.5 | 0.5 | 0.7 | 0.8 | 1.1 | +44.0% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | +54.9% | |
| Operating expenses | — | 0.0 | (0.0) | 0.0 | 0.1 | 0.1 | +108.8% | |
| Operating income | — | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | +39.2% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +58.3% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +98.0% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +51.5% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +62.3% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +47.0% | |
| EPS, basic (per share) | 1.42 | 1.42 | 1.52 | 2.08 | 4.45 | 7.96 | +78.8% | |
| EPS, diluted (per share) | 1.42 | 1.42 | 1.52 | 2.08 | 4.45 | 7.96 | +78.8% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | +41.2% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +107.6% | |
| Weighted average shares (shares) | — | 20,968,068 | 20,968,068 | 20,968,068 | 20,968,068 | 17,241,661 | −17.8% | |
| Weighted average diluted shares (shares) | — | 20,968,068 | 20,968,068 | 20,968,068 | 20,968,068 | 17,241,661 | −17.8% | |
| Gross margin | 14.5% | 14.5% | 11.0% | 16.2% | 23.3% | 24.6% | +1.3 pts | |
| Operating margin | — | 8.2% | 12.3% | 11.9% | 18.0% | 17.1% | −0.9 pts | |
| Net margin | 5.0% | 5.0% | 5.4% | 5.6% | 9.1% | 9.2% | +0.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
