| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.1 | 0.8 | 1.6 | 2.3 | 3.0 | +29.2% | |
| Cost of revenue | — | 0.1 | 0.7 | 1.3 | 1.8 | 2.4 | +32.1% | |
| Gross profit | 0.0 | 0.0 | 0.1 | 0.3 | 0.5 | 0.6 | +19.3% | |
| Operating expenses | — | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +32.4% | |
| Operating income | — | 0.0 | 0.1 | 0.1 | 0.4 | 0.4 | +14.3% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +19.0% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +555.6% | |
| Pre-tax income | — | 0.0 | 0.1 | 0.1 | 0.3 | 0.4 | +14.0% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | −29.2% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | +28.6% | |
| EPS, basic (per share) | 0.20 | 0.20 | 1.59 | 3.46 | 9.83 | 14.28 | +45.4% | |
| EPS, diluted (per share) | 0.20 | 0.20 | 1.59 | 3.46 | 9.83 | 14.28 | +45.4% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.1 | 0.4 | 0.5 | +16.3% | |
| Depreciation & amortization | — | — | 0.0 | 0.0 | 0.0 | 0.0 | +38.0% | |
| Weighted average shares (shares) | — | 24,655,000 | 24,655,000 | 24,655,000 | 24,655,000 | 21,812,608 | −11.5% | |
| Weighted average diluted shares (shares) | — | 24,655,000 | 24,655,000 | 24,655,000 | 24,655,000 | 21,812,608 | −11.5% | |
| Gross margin | 12.7% | 12.7% | 15.8% | 16.0% | 22.2% | 20.5% | −1.7 pts | |
| Operating margin | — | 7.5% | 6.9% | 8.1% | 16.1% | 14.3% | −1.9 pts | |
| Net margin | 5.5% | 5.5% | 4.9% | 5.3% | 10.4% | 10.3% | −0.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
