| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.3 | 0.3 | 0.5 | 1.5 | 1.6 | 1.8 | +12.5% | |
| Cost of revenue | — | 0.3 | 0.5 | 1.2 | 1.3 | 1.5 | +16.1% | |
| Gross profit | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | −4.7% | |
| Research & development | — | — | — | — | 0.0 | — | — | |
| Operating expenses | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +15.4% | |
| Operating income | — | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | −10.9% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +63.3% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | — | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | −28.2% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | +8.4% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | −36.6% | |
| EPS, basic (per share) | 1.03 | 1.03 | 2.68 | 14.44 | 18.50 | 9.94 | −46.3% | |
| EPS, diluted (per share) | 1.03 | 1.03 | 2.68 | 14.44 | 18.50 | 9.94 | −46.3% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | −9.1% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +46.9% | |
| Weighted average shares (shares) | — | 10,111,120 | 10,111,120 | 10,111,120 | 8,541,787 | — | — | |
| Weighted average diluted shares (shares) | — | 10,111,120 | 10,111,120 | 10,111,120 | 8,541,787 | — | — | |
| Gross margin | 9.9% | 9.9% | 12.7% | 17.6% | 17.4% | 14.8% | −2.7 pts | |
| Operating margin | — | 5.1% | 8.2% | 14.2% | 13.3% | 10.5% | −2.8 pts | |
| Net margin | 3.1% | 3.1% | 5.1% | 9.7% | 9.9% | 5.6% | −4.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
