| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.1 | 0.5 | 1.2 | 1.4 | 1.6 | +20.0% | |
| Cost of revenue | — | 0.1 | 0.4 | 0.8 | 0.7 | 1.1 | +57.9% | |
| Gross profit | 0.0 | 0.0 | 0.1 | 0.4 | 0.7 | 0.5 | −19.3% | |
| Research & development | — | — | — | — | 0.0 | 0.0 | — | |
| Operating expenses | — | 0.0 | 0.1 | 0.3 | 0.4 | 0.3 | −34.0% | |
| Operating income | — | (0.0) | 0.0 | 0.1 | 0.3 | 0.3 | +2.9% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −29.0% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4910.0% | |
| Pre-tax income | — | (0.0) | 0.0 | 0.1 | 0.3 | 0.3 | +20.2% | |
| Income tax | — | (0.0) | 0.0 | 0.0 | 0.1 | 0.1 | +20.4% | |
| Net income | (0.0) | (0.0) | 0.0 | 0.1 | 0.2 | 0.3 | +20.2% | |
| EPS, basic (per share) | (0.05) | (0.05) | 0.35 | 6.33 | 11.40 | 13.70 | +20.2% | |
| EPS, diluted (per share) | (0.05) | (0.05) | 0.35 | 6.33 | 11.40 | 13.70 | +20.2% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | +4.2% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +42.4% | |
| Weighted average shares (shares) | — | 12,750,000 | 12,750,000 | 12,750,000 | 18,457,186 | 18,457,186 | +0.0% | |
| Weighted average diluted shares (shares) | — | 12,750,000 | 12,750,000 | 12,750,000 | 18,457,186 | 18,457,186 | +0.0% | |
| Gross margin | 27.1% | 27.1% | 22.1% | 35.5% | 49.0% | 33.0% | −16.1 pts | |
| Operating margin | — | −0.8% | 2.0% | 9.2% | 19.6% | 16.8% | −2.8 pts | |
| Net margin | −0.7% | −0.7% | 1.0% | 6.5% | 15.6% | 15.6% | +0.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
