| INR billions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 1.8 | 1.8 | 1.7 | 2.6 | 2.3 | −9.2% | |
| Cost of revenue | — | 1.8 | 1.6 | 2.3 | 2.1 | −10.2% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | +0.7% | |
| Research & development | — | — | — | — | 0.0 | — | |
| Operating expenses | — | 0.1 | 0.1 | 0.1 | 0.1 | +16.8% | |
| Operating income | — | 0.0 | 0.0 | 0.2 | 0.1 | −9.3% | |
| Interest expense | — | 0.0 | 0.0 | 0.1 | 0.1 | −3.6% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | −51.5% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.1 | +1.2% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | +15.7% | |
| Net income | (0.0) | (0.0) | 0.0 | 0.1 | 0.1 | −5.7% | |
| EPS, basic (per share) | (0.13) | (0.13) | 0.00 | 4.76 | 4.59 | −3.7% | |
| EPS, diluted (per share) | (0.13) | (0.13) | 0.00 | 4.76 | 4.59 | −3.7% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | −15.7% | |
| Depreciation & amortization | — | 0.0 | 0.1 | 0.0 | 0.0 | −37.6% | |
| Weighted average shares (shares) | — | 14,000,000 | 14,000,000 | 14,000,000 | 13,700,000 | −2.1% | |
| Weighted average diluted shares (shares) | — | 14,000,000 | 14,000,000 | 14,000,000 | 13,700,000 | −2.1% | |
| Gross margin | 3.5% | 3.5% | 6.3% | 9.7% | 10.7% | +1.1 pts | |
| Operating margin | — | 0.2% | 2.0% | 5.9% | 5.9% | −0.0 pts | |
| Net margin | −0.1% | −0.1% | 0.0% | 2.6% | 2.7% | +0.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
