| INR billions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 0.8 | 1.0 | 1.3 | 1.7 | +27.7% | |
| Cost of revenue | — | 0.6 | 0.8 | 1.0 | 1.2 | +24.3% | |
| Gross profit | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | +38.7% | |
| Operating expenses | — | 0.1 | 0.1 | 0.1 | 0.1 | +22.5% | |
| Operating income | — | 0.1 | 0.2 | 0.2 | 0.3 | +46.4% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | +27.9% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | +28.6% | |
| Pre-tax income | — | 0.1 | 0.2 | 0.2 | 0.3 | +43.4% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.1 | +44.6% | |
| Net income | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | +42.2% | |
| EPS, basic (per share) | 3.73 | 3.73 | 7.20 | 9.88 | 14.05 | +42.2% | |
| EPS, diluted (per share) | 3.73 | 3.73 | 7.20 | 9.88 | 14.05 | +42.2% | |
| EBITDA | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | +46.2% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | +33.3% | |
| Weighted average shares (shares) | — | 16,318,000 | 16,318,000 | 16,318,000 | 16,318,000 | +0.0% | |
| Weighted average diluted shares (shares) | — | 16,318,000 | 16,318,000 | 16,318,000 | 16,318,000 | +0.0% | |
| Gross margin | 18.2% | 18.2% | 21.7% | 23.4% | 25.4% | +2.0 pts | |
| Operating margin | — | 10.8% | 15.6% | 15.9% | 18.2% | +2.3 pts | |
| Net margin | 8.0% | 8.0% | 11.4% | 12.4% | 13.8% | +1.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
