| INR billions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 14.2 | 14.2 | 18.8 | 24.9 | 42.0 | +69.1% | |
| Cost of revenue | — | 5.3 | 6.3 | 7.9 | 34.9 | +339.3% | |
| Gross profit | 8.9 | 8.9 | 12.5 | 16.9 | 7.1 | −58.0% | |
| Research & development | — | — | — | — | 0.0 | — | |
| Operating expenses | — | 10.2 | 12.6 | 16.9 | 3.1 | −81.8% | |
| Operating income | — | (1.3) | (0.1) | (0.0) | 4.0 | +19567.2% | |
| Interest expense | — | 0.2 | 0.1 | 0.2 | 0.3 | +34.8% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.1 | +468.6% | |
| Pre-tax income | — | (1.4) | (0.1) | 0.1 | 1.1 | +1727.4% | |
| Income tax | — | 0.0 | 0.0 | (0.0) | (0.0) | −165.0% | |
| Net income | (1.4) | (1.4) | (0.1) | 0.1 | 1.1 | +1638.4% | |
| EPS, basic (per share) | (2.99) | (2.99) | (0.25) | 0.13 | 2.22 | +1547.3% | |
| EPS, diluted (per share) | (2.99) | (2.99) | (0.25) | 0.13 | 2.18 | +1517.6% | |
| EBITDA | (1.1) | (1.1) | 0.2 | 0.6 | 5.2 | +720.8% | |
| Depreciation & amortization | — | 0.2 | 0.3 | 0.7 | 1.2 | +79.9% | |
| Weighted average shares (shares) | — | 476,714,621 | 476,714,621 | 476,714,621 | 503,071,346 | +5.5% | |
| Weighted average diluted shares (shares) | — | 476,714,621 | 476,714,621 | 476,714,621 | 512,317,637 | +7.5% | |
| Gross margin | 62.7% | 62.7% | 66.4% | 68.0% | 16.9% | −51.1 pts | |
| Operating margin | — | −9.3% | −0.5% | −0.1% | 9.5% | +9.6 pts | |
| Net margin | −10.1% | −10.1% | −0.6% | 0.3% | 2.7% | +2.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
