| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.6 | 0.6 | 0.8 | 0.9 | 1.6 | +76.5% | |
| Cost of revenue | — | 0.6 | 0.5 | 0.7 | 0.7 | 1.3 | +82.7% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | +51.5% | |
| Research & development | — | — | — | — | — | 0.0 | — | |
| Operating expenses | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +40.7% | |
| Operating income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +54.8% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +74.8% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +164.8% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +54.3% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +70.4% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +48.6% | |
| EPS, basic (per share) | 0.79 | 0.79 | 0.78 | 2.64 | 4.94 | 8.31 | +68.3% | |
| EPS, diluted (per share) | 0.79 | 0.79 | 0.78 | 2.64 | 4.94 | 8.31 | +68.3% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +57.5% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +106.0% | |
| Weighted average shares (shares) | — | 19,148,000 | 19,148,000 | 19,148,000 | 19,148,000 | 16,913,566 | −11.7% | |
| Weighted average diluted shares (shares) | — | 19,148,000 | 19,148,000 | 19,148,000 | 19,148,000 | 16,913,566 | −11.7% | |
| Gross margin | 8.7% | 8.7% | 10.0% | 14.2% | 20.0% | 17.2% | −2.8 pts | |
| Operating margin | — | 4.0% | 4.7% | 9.9% | 15.5% | 13.6% | −1.9 pts | |
| Net margin | 2.5% | 2.5% | 2.4% | 6.5% | 10.4% | 8.8% | −1.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
