| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.5 | 0.5 | 0.5 | 0.4 | 1.0 | 1.2 | +14.1% | |
| Cost of revenue | — | 0.4 | 0.4 | 0.3 | 0.8 | 0.8 | +3.9% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | +52.0% | |
| Operating expenses | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +38.3% | |
| Operating income | — | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | +55.9% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +53.2% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +10.9% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +53.5% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −13.7% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +88.7% | |
| EPS, basic (per share) | 0.66 | 0.66 | 0.98 | 2.02 | 3.86 | 7.27 | +88.7% | |
| EPS, diluted (per share) | 0.66 | 0.66 | 0.98 | 2.02 | 3.86 | 7.27 | +88.7% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | +55.2% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +17.7% | |
| Weighted average shares (shares) | — | 18,058,999 | 18,058,999 | 19,826,999 | 19,826,999 | 19,826,999 | +0.0% | |
| Weighted average diluted shares (shares) | — | 18,058,999 | 18,058,999 | 19,826,999 | 19,826,999 | 19,826,999 | +0.0% | |
| Gross margin | 12.8% | 12.8% | 18.3% | 27.1% | 21.1% | 28.2% | +7.0 pts | |
| Operating margin | — | 2.7% | 8.9% | 18.2% | 16.4% | 22.4% | +6.0 pts | |
| Net margin | 2.6% | 2.6% | 3.7% | 9.0% | 7.5% | 12.3% | +4.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
