| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.6 | 0.8 | 1.0 | 1.0 | 1.5 | +40.0% | |
| Cost of revenue | — | 0.5 | 0.6 | 0.8 | 0.8 | 1.0 | +24.0% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | +99.1% | |
| Operating expenses | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | +369.4% | |
| Operating income | — | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | +41.3% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −68.0% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | — | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | +53.7% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +50.7% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +54.7% | |
| EPS, basic (per share) | 1.95 | 1.95 | 3.16 | 4.85 | 5.83 | 9.35 | +60.5% | |
| EPS, diluted (per share) | 1.95 | 1.95 | 3.16 | 4.85 | 5.83 | 9.35 | +60.5% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | +40.3% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +33.8% | |
| Weighted average shares (shares) | — | 22,782,000 | 22,782,000 | 22,782,000 | 22,782,000 | — | — | |
| Weighted average diluted shares (shares) | — | 22,782,000 | 22,782,000 | 22,782,000 | 22,782,000 | — | — | |
| Gross margin | 13.1% | 13.1% | 16.6% | 19.6% | 21.4% | 30.4% | +9.0 pts | |
| Operating margin | — | 10.2% | 13.0% | 15.1% | 17.6% | 17.8% | +0.2 pts | |
| Net margin | 7.5% | 7.5% | 9.5% | 11.1% | 12.7% | 14.0% | +1.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
