| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 0.2 | 0.4 | 0.6 | 0.8 | 2.5 | +204.2% | |
| Cost of revenue | — | 0.2 | 0.4 | 0.5 | 0.7 | 2.3 | +227.2% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +83.9% | |
| Operating expenses | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +105.1% | |
| Operating income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +80.4% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +52.6% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −49.0% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +83.8% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +72.5% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +87.8% | |
| EPS, basic (per share) | 0.90 | 0.90 | 0.39 | 3.89 | 10.20 | 14.37 | +40.9% | |
| EPS, diluted (per share) | 0.90 | 0.90 | 0.39 | 3.89 | 10.20 | 14.37 | +40.9% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | +74.0% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +53.3% | |
| Weighted average shares (shares) | — | 10,716,000 | 10,716,000 | 10,716,000 | 7,860,000 | 10,478,000 | +33.3% | |
| Weighted average diluted shares (shares) | — | 10,716,000 | 10,716,000 | 10,716,000 | 7,860,000 | 10,478,000 | +33.3% | |
| Gross margin | 12.3% | 12.3% | 8.8% | 14.3% | 16.1% | 9.7% | −6.4 pts | |
| Operating margin | — | 6.2% | 4.2% | 11.1% | 13.8% | 8.2% | −5.6 pts | |
| Net margin | 4.1% | 4.1% | 1.0% | 7.3% | 9.6% | 5.9% | −3.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
