| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 17.0 | 63.3 | 72.0 | 163.4 | 474.2 | 878.6 | +85.3% | |
| Cost of revenue | 10.4 | 35.3 | 0.0 | 0.0 | 364.8 | 651.3 | +78.6% | |
| Gross profit | 6.6 | 28.0 | 72.0 | 163.4 | 109.4 | 227.3 | +107.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.8 | 4.8 | 38.9 | 105.7 | 188.7 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.1 | 0.2 | 5.4 | 2.4 | 0.0 | −100.0% | |
| Operating expenses | 6.0 | 18.2 | 38.9 | 105.7 | 98.3 | 163.9 | +66.7% | |
| Operating income | 0.6 | 9.8 | 33.1 | 57.7 | 11.1 | 63.4 | +470.7% | |
| Interest expense | 1.0 | 2.1 | 6.1 | 11.5 | 19.1 | 0.0 | −100.0% | |
| Interest income | (0.0) | (0.2) | 1.5 | (0.6) | 0.0 | 0.0 | — | |
| Other income / expense | 0.7 | (2.6) | (28.1) | (51.7) | (1.1) | 25.0 | +2352.6% | |
| Pre-tax income | 1.3 | 7.2 | 5.0 | 6.0 | 10.0 | 88.5 | +784.2% | |
| Income tax | 0.3 | 2.1 | 2.5 | (0.7) | (1.4) | 9.7 | +777.6% | |
| Net income | 1.0 | 5.1 | 2.6 | 6.7 | 11.4 | 78.8 | +589.4% | |
| 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) | 0.17 | 0.68 | 0.24 | 0.39 | 0.38 | 2.48 | +552.6% | |
| EPS, diluted (per share) | 0.17 | 0.68 | 0.24 | 0.39 | 0.38 | 2.48 | +552.6% | |
| EBITDA | 3.4 | 11.6 | 23.7 | 45.6 | 58.6 | 119.1 | +103.3% | |
| Depreciation & amortization | 1.1 | 2.3 | 12.6 | 28.0 | 47.5 | 55.7 | +17.2% | |
| Weighted average shares (shares) | 5,617,647 | 7,505,893 | 10,922,450 | 17,056,915 | 29,959,963 | 31,775,403 | +6.1% | |
| Weighted average diluted shares (shares) | 5,500,800 | 7,484,012 | 10,922,450 | 17,056,887 | 29,959,963 | 31,775,403 | +6.1% | |
| Gross margin | 38.7% | 44.3% | 100.0% | 100.0% | 23.1% | 25.9% | +2.8 pts | |
| Operating margin | 3.5% | 15.5% | 46.0% | 35.3% | 2.3% | 7.2% | +4.9 pts | |
| Net margin | 5.6% | 8.1% | 3.6% | 4.1% | 2.4% | 9.0% | +6.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
