| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 1.6 | 4.2 | 6.9 | 7.2 | 8.9 | +22.5% | |
| Cost of revenue | 1.2 | 1.9 | 3.9 | 6.2 | 5.1 | 8.0 | +55.4% | |
| Gross profit | (0.3) | (0.2) | 0.3 | 0.7 | 2.1 | 0.9 | −58.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.6 | +90.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 0.0 | −100.0% | |
| Operating expenses | 0.0 | 0.1 | 0.2 | 0.2 | 1.9 | 0.6 | −70.9% | |
| Operating income | (0.3) | (0.3) | 0.1 | 0.5 | 0.1 | 0.3 | +106.7% | |
| Interest expense | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | −41.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 1.3 | (0.0) | (0.2) | (0.2) | (0.2) | (0.1) | +58.0% | |
| Pre-tax income | 0.9 | (0.3) | (0.1) | 0.3 | (0.0) | 0.2 | +659.0% | |
| Income tax | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | (0.0) | −444.4% | |
| Net income | 0.9 | (0.3) | (0.1) | 0.6 | (0.0) | 0.2 | +654.3% | |
| 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) | 1.78 | (0.58) | (0.25) | 1.11 | (0.08) | 0.34 | +525.0% | |
| EPS, diluted (per share) | 1.78 | (0.58) | (0.25) | 1.11 | (0.08) | 0.34 | +525.0% | |
| EBITDA | 1.2 | 0.0 | 0.3 | 0.8 | 0.6 | 0.5 | −16.5% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | +3.2% | |
| Weighted average shares (shares) | 522,885,657 | 562,302,750 | 530,089,156 | 529,406,780 | 514,285,714 | 666,765,000 | +29.6% | |
| Weighted average diluted shares (shares) | 523,553,507 | 562,302,750 | 530,089,156 | 529,406,780 | 514,285,714 | 666,765,000 | +29.6% | |
| Gross margin | −30.2% | −14.0% | 6.2% | 9.7% | 28.9% | 9.8% | −19.1 pts | |
| Operating margin | −34.6% | −19.3% | 2.0% | 7.0% | 2.0% | 3.4% | +1.4 pts | |
| Net margin | 99.8% | −19.9% | −3.3% | 9.0% | −0.6% | 2.6% | +3.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.