| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.7 | 0.8 | 0.9 | 1.1 | 1.5 | +36.8% | |
| Cost of revenue | 0.4 | 0.5 | 0.5 | 0.6 | 0.9 | 1.2 | +33.0% | |
| Gross profit | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | +60.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +278.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | −10.1% | |
| Operating income | 0.1 | 0.0 | 0.0 | (0.0) | (0.1) | 0.1 | +195.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +12.8% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other income / expense | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | −110.0% | |
| Pre-tax income | (0.0) | 0.0 | 0.0 | (0.0) | (0.1) | 0.0 | +146.1% | |
| Income tax | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −78.3% | |
| Net income | (0.0) | 0.0 | (0.0) | (0.0) | (0.1) | 0.0 | +117.3% | |
| 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) | (1.80) | 2.53 | (0.33) | (5.58) | (13.98) | 2.42 | +117.3% | |
| EPS, diluted (per share) | (1.80) | 2.53 | (0.33) | (5.58) | (13.98) | 2.42 | +117.3% | |
| EBITDA | 0.0 | 0.1 | 0.0 | 0.0 | (0.0) | 0.1 | +810.8% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4.9% | |
| Weighted average shares (shares) | 5,040,580 | 5,040,580 | 5,041,014 | 5,036,738 | 5,039,000 | 5,035,000 | −0.1% | |
| Weighted average diluted shares (shares) | 5,040,580 | 5,040,580 | 5,041,000 | 5,040,580 | 5,039,000 | 5,035,000 | −0.1% | |
| Gross margin | 28.9% | 32.0% | 32.0% | 28.7% | 13.9% | 16.3% | +2.4 pts | |
| Operating margin | 20.3% | 3.3% | 1.2% | −2.6% | −5.2% | 3.6% | +8.8 pts | |
| Net margin | −1.6% | 1.8% | −0.2% | −3.2% | −6.5% | 0.8% | +7.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.