| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.5 | 0.5 | 0.6 | 1.1 | 1.9 | 2.4 | +29.1% | |
| Cost of revenue | — | 0.4 | 0.5 | 0.8 | 1.5 | 1.8 | +21.2% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.7 | +56.4% | |
| Research & development | — | 0.0 | 0.0 | — | — | 0.0 | — | |
| Operating expenses | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +23.1% | |
| Operating income | — | 0.1 | 0.1 | 0.1 | 0.3 | 0.5 | +71.8% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −33.9% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +29.2% | |
| Pre-tax income | — | 0.0 | 0.1 | 0.1 | 0.3 | 0.5 | +70.5% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +63.4% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.4 | +85.6% | |
| EPS, basic (per share) | 2.93 | 2.93 | 4.63 | 8.06 | 15.89 | 28.12 | +77.0% | |
| EPS, diluted (per share) | 2.93 | 2.93 | 4.63 | 7.87 | 15.40 | 28.02 | +82.0% | |
| EBITDA | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.5 | +69.8% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +49.0% | |
| Weighted average shares (shares) | — | 8,400,000 | 11,448,000 | 12,162,414 | 14,006,653 | 14,692,717 | +4.9% | |
| Weighted average diluted shares (shares) | — | 8,400,000 | 11,448,000 | 12,465,032 | 14,455,791 | 14,745,111 | +2.0% | |
| Gross margin | 24.7% | 24.7% | 21.6% | 23.0% | 22.4% | 27.1% | +4.7 pts | |
| Operating margin | — | 10.5% | 11.5% | 12.9% | 15.3% | 20.4% | +5.1 pts | |
| Net margin | 4.9% | 4.9% | 8.3% | 9.2% | 11.7% | 16.9% | +5.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
