| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 0.3 | 0.3 | 0.4 | 1.3 | 1.4 | +11.8% | |
| Cost of revenue | 0.2 | 0.3 | 0.3 | 0.4 | 1.2 | 1.3 | +9.4% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +39.2% | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +27.0% | |
| Operating income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +43.5% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +70.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −27.6% | |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +39.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +31.8% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +42.8% | |
| EPS, basic (per share) | 3.00 | 4.41 | 3.36 | 2.91 | 16.96 | 5.44 | −68.0% | |
| EPS, diluted (per share) | 3.00 | 4.41 | 3.36 | 2.91 | 14.17 | 5.31 | −62.5% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +39.8% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −79.7% | |
| Weighted average shares (shares) | 2,430,000 | 2,430,000 | 2,430,000 | 2,430,000 | 3,088,167 | 13,762,833 | +345.7% | |
| Weighted average diluted shares (shares) | 2,430,000 | 2,430,000 | 2,430,000 | 2,430,000 | 3,696,500 | 14,084,930 | +281.0% | |
| Gross margin | 13.6% | 10.9% | 13.7% | 7.3% | 8.2% | 10.2% | +2.0 pts | |
| Operating margin | 6.2% | 5.5% | 8.2% | 4.7% | 6.1% | 7.8% | +1.7 pts | |
| Net margin | 3.6% | 3.3% | 2.4% | 1.8% | 4.1% | 5.2% | +1.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
