| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 88.4 | 88.0 | 101.3 | 120.5 | 136.9 | 141.1 | +3.1% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 73.0 | — | |
| Gross profit | 88.4 | 88.0 | 101.3 | 120.5 | 0.0 | 68.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 19.3 | 0.0 | 24.9 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 5.7 | 6.7 | 6.7 | 9.7 | 40.5 | 38.4 | −5.1% | |
| Operating income | 7.0 | 7.2 | 18.0 | 23.9 | 29.4 | 29.6 | +0.6% | |
| Interest expense | 2.0 | 0.0 | 0.4 | 0.0 | 0.0 | 72.7 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 131.5 | — | |
| Other income / expense | (1.7) | 0.3 | (0.2) | 0.0 | 0.0 | 0.1 | +80.8% | |
| Pre-tax income | 5.3 | 7.5 | 17.9 | 23.9 | 29.4 | 29.6 | +0.9% | |
| Income tax | 1.0 | 2.4 | 5.9 | 6.2 | 8.5 | 6.0 | −30.1% | |
| Net income | 4.3 | 4.9 | 11.8 | 17.7 | 20.8 | 23.6 | +13.3% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | (0.1) | (0.2) | 0.0 | (0.0) | (0.1) | −83.2% | |
| EPS, basic (per share) | 6.01 | 5.96 | 12.25 | 16.97 | 18.91 | 7.25 | −61.7% | |
| EPS, diluted (per share) | 6.01 | 5.96 | 12.25 | 16.97 | 18.91 | 7.25 | −61.7% | |
| EBITDA | 6.6 | 8.9 | 19.4 | 26.1 | 29.4 | 30.9 | +5.2% | |
| Depreciation & amortization | 1.3 | 1.4 | 1.6 | 2.2 | 0.0 | 1.3 | — | |
| Weighted average shares (shares) | 713,450,938 | 830,751,542 | 963,589,450 | 1,043,876,543 | 1,101,182,463 | 3,254,497,000 | +195.5% | |
| Weighted average diluted shares (shares) | 713,450,938 | 830,751,542 | 963,589,450 | 1,043,876,543 | 1,101,182,463 | 3,254,497,000 | +195.5% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 0.0% | 48.2% | — | |
| Operating margin | 7.9% | 8.1% | 17.8% | 19.8% | 21.5% | 21.0% | −0.5 pts | |
| Net margin | 4.8% | 5.6% | 11.7% | 14.7% | 15.2% | 16.7% | +1.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.