| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 0.8 | 0.8 | 1.0 | 1.4 | 1.9 | +34.0% | |
| Cost of revenue | — | 0.7 | 0.7 | 0.9 | 1.1 | 1.4 | +31.8% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | +41.9% | |
| Operating expenses | — | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | −4.3% | |
| Operating income | — | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | +63.1% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −11.2% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +157.6% | |
| Pre-tax income | — | 0.0 | 0.1 | 0.2 | 0.2 | 0.4 | +67.9% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +73.0% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | +67.7% | |
| EPS, basic (per share) | 2.22 | 2.22 | 3.22 | 7.62 | 9.90 | 21.42 | +116.4% | |
| EPS, diluted (per share) | 2.22 | 2.22 | 3.22 | 7.62 | 9.90 | 21.42 | +116.4% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | +62.6% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +10.2% | |
| Weighted average shares (shares) | — | 15,542,400 | 15,542,400 | 15,542,400 | 17,852,800 | 13,838,000 | −22.5% | |
| Weighted average diluted shares (shares) | — | 15,542,400 | 15,542,400 | 15,542,400 | 17,852,800 | 13,838,000 | −22.5% | |
| Gross margin | 13.5% | 13.5% | 12.9% | 16.0% | 21.7% | 22.9% | +1.3 pts | |
| Operating margin | — | 2.3% | 7.6% | 9.3% | 14.8% | 18.1% | +3.2 pts | |
| Net margin | 4.2% | 4.2% | 6.1% | 11.5% | 12.7% | 15.9% | +3.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
