| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.7 | 0.7 | 0.9 | 1.3 | 1.1 | 1.2 | +4.4% | |
| Cost of revenue | — | 0.6 | 0.7 | 1.1 | 0.9 | 0.9 | +3.6% | |
| Gross profit | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | +7.3% | |
| Operating expenses | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −2.2% | |
| Operating income | — | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | +17.4% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +13.4% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +5.6% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +3.1% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +6.4% | |
| EPS, basic (per share) | 1.93 | 1.93 | 3.23 | 31.81 | 3.41 | 2.76 | −18.9% | |
| EPS, diluted (per share) | 1.93 | 1.93 | 3.23 | 31.81 | 3.41 | 2.76 | −18.9% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | +7.5% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | −15.3% | |
| Weighted average shares (shares) | — | 10,940,830 | 10,940,830 | 1,708,460 | 17,938,830 | 23,538,830 | +31.2% | |
| Weighted average diluted shares (shares) | — | 10,940,830 | 10,940,830 | 1,708,460 | 17,938,830 | 23,538,830 | +31.2% | |
| Gross margin | 16.5% | 16.5% | 18.1% | 15.6% | 20.5% | 21.1% | +0.6 pts | |
| Operating margin | — | 5.7% | 9.7% | 7.3% | 10.0% | 11.3% | +1.2 pts | |
| Net margin | 2.8% | 2.8% | 4.0% | 4.3% | 5.5% | 5.6% | +0.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
