| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.5 | 0.6 | 0.9 | 1.1 | 1.3 | +15.2% | |
| Cost of revenue | 0.2 | 0.5 | 0.6 | 0.8 | 1.0 | 1.1 | +14.1% | |
| Gross profit | 0.4 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +22.9% | |
| Operating expenses | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +15.5% | |
| Operating income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +23.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +2.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −18.1% | |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +30.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +3.4% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +39.6% | |
| EPS, basic (per share) | 14.97 | 1.10 | 1.25 | 3.54 | 8.31 | 13.83 | +66.5% | |
| EPS, diluted (per share) | 14.97 | 1.10 | 1.25 | 3.54 | 8.31 | 13.83 | +66.5% | |
| EBITDA | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | +18.6% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4.2% | |
| Weighted average shares (shares) | 562,729 | 8,691,649 | 8,691,649 | 8,691,649 | 8,691,649 | 7,289,679 | −16.1% | |
| Weighted average diluted shares (shares) | 562,729 | 8,691,649 | 8,691,649 | 8,691,649 | 8,691,649 | 7,289,679 | −16.1% | |
| Gross margin | 72.8% | 5.7% | 6.6% | 8.6% | 12.6% | 13.4% | +0.8 pts | |
| Operating margin | 4.9% | 3.7% | 4.9% | 7.2% | 11.1% | 11.9% | +0.8 pts | |
| Net margin | 1.5% | 1.9% | 1.8% | 3.5% | 6.5% | 7.8% | +1.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
