| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 0.9 | 1.2 | 1.2 | 1.8 | 1.8 | +0.0% | |
| Cost of revenue | 0.8 | 0.9 | 1.0 | 1.0 | — | 1.4 | — | |
| Gross profit | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | +0.0% | |
| Operating expenses | 0.0 | 0.0 | 0.1 | 0.1 | — | 0.2 | — | |
| Operating income | 0.0 | 0.0 | 0.1 | 0.1 | — | 0.1 | — | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | — | 0.1 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | — | 0.0 | — | |
| Pre-tax income | 0.0 | 0.0 | 0.1 | 0.1 | — | 0.1 | — | |
| Income tax | (0.0) | (0.0) | 0.0 | 0.0 | — | 0.0 | — | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +0.0% | |
| EPS, basic (per share) | 0.08 | 0.08 | 0.54 | 1.09 | 0.69 | 0.69 | +0.0% | |
| EPS, diluted (per share) | 0.08 | 0.08 | 0.54 | 1.09 | 0.69 | 0.69 | +0.0% | |
| EBITDA | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | +0.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | — | 0.1 | — | |
| Weighted average shares (shares) | 120,000,000 | 88,000,000 | 88,000,000 | 88,000,000 | — | 120,000,000 | — | |
| Weighted average diluted shares (shares) | 120,000,000 | 88,000,000 | 88,000,000 | 88,000,000 | — | 120,000,000 | — | |
| Gross margin | 5.6% | 6.7% | 14.2% | 18.8% | 18.8% | 18.8% | +0.0 pts | |
| Operating margin | 2.3% | 2.4% | 6.7% | 11.4% | — | 6.0% | — | |
| Net margin | 1.2% | 0.8% | 4.1% | 7.8% | 4.7% | 4.7% | +0.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
