| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.3 | 5.0 | 8.0 | 10.0 | +25.7% | |
| Cost of revenue | 0.0 | 0.0 | 0.3 | 4.7 | 7.1 | 8.7 | +22.2% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.4 | 0.8 | 1.3 | +55.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | +283.4% | |
| Selling & marketing | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | +150.6% | |
| Operating income | 0.0 | 0.0 | 0.0 | 0.3 | 0.7 | 1.0 | +38.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +34.5% | |
| Interest income | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | +24.0% | |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.2 | 0.6 | 0.9 | +51.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | +95.4% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.6 | +36.7% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.00 | 0.02 | 0.11 | 0.74 | 1.01 | 1.13 | +11.9% | |
| EPS, diluted (per share) | 0.00 | 0.02 | 0.06 | 0.50 | 1.01 | 1.13 | +11.9% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.3 | 0.7 | 1.3 | +76.5% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | +504.3% | |
| Weighted average shares (shares) | 23,900,800 | 55,200,800 | 58,100,800 | 218,140,800 | 438,308,910 | 535,355,000 | +22.1% | |
| Weighted average diluted shares (shares) | 23,900,800 | 55,200,800 | 120,872,727 | 321,688,000 | 438,308,910 | 535,355,000 | +22.1% | |
| Gross margin | 59.7% | 78.7% | 4.7% | 7.1% | 10.6% | 13.0% | +2.5 pts | |
| Operating margin | 9.6% | 11.4% | 2.6% | 5.3% | 9.0% | 9.9% | +0.9 pts | |
| Net margin | 8.1% | 47.9% | 2.3% | 3.2% | 5.6% | 6.0% | +0.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.