| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 0.8 | 7.1 | 6.7 | 9.5 | 10.5 | +11.0% | |
| Cost of revenue | — | 0.8 | 6.9 | 6.2 | 8.9 | 9.8 | +10.2% | |
| Gross profit | 0.0 | 0.0 | 0.2 | 0.5 | 0.6 | 0.7 | +23.7% | |
| Research & development | — | — | — | — | 0.0 | — | — | |
| Operating expenses | — | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | +16.9% | |
| Operating income | — | (0.0) | 0.1 | 0.2 | 0.2 | 0.3 | +33.4% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +1417.1% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | — | 0.0 | 0.1 | 0.3 | 0.3 | 0.4 | +19.1% | |
| Income tax | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +14.3% | |
| Net income | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | +20.9% | |
| EPS, basic (per share) | 0.30 | 0.30 | 4.59 | 9.17 | 11.08 | 14.02 | +26.5% | |
| EPS, diluted (per share) | 0.30 | 0.30 | 4.59 | 9.17 | 11.08 | 14.02 | +26.5% | |
| EBITDA | (0.0) | (0.0) | 0.1 | 0.2 | 0.2 | 0.3 | +32.9% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +12.9% | |
| Weighted average shares (shares) | — | 22,653,500 | 22,653,500 | 22,653,500 | 22,653,500 | — | — | |
| Weighted average diluted shares (shares) | — | 22,653,500 | 22,653,500 | 22,653,500 | 22,653,500 | — | — | |
| Gross margin | 1.1% | 1.1% | 2.4% | 7.1% | 5.9% | 6.6% | +0.7 pts | |
| Operating margin | — | −0.0% | 1.8% | 3.1% | 2.5% | 3.0% | +0.5 pts | |
| Net margin | 0.8% | 0.8% | 1.5% | 3.1% | 2.6% | 2.9% | +0.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
