| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 0.4 | 0.5 | 0.8 | 1.0 | 1.1 | +8.4% | |
| Cost of revenue | — | 0.3 | 0.4 | 0.6 | 0.8 | 0.8 | +9.6% | |
| Gross profit | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | +5.3% | |
| Research & development | — | — | — | — | 0.0 | 0.0 | — | |
| Operating expenses | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | −10.0% | |
| Operating income | — | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | +14.3% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +18.3% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +532.6% | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | +17.9% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +21.6% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +16.9% | |
| EPS, basic (per share) | 0.33 | 0.33 | 0.83 | 5.81 | 6.58 | 8.51 | +29.4% | |
| EPS, diluted (per share) | 0.33 | 0.33 | 0.83 | 5.81 | 6.58 | 8.51 | +29.4% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | +8.8% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −14.0% | |
| Weighted average shares (shares) | — | 18,269,000 | 18,269,000 | 18,269,000 | 18,269,000 | 16,507,126 | −9.6% | |
| Weighted average diluted shares (shares) | — | 18,269,000 | 18,269,000 | 18,269,000 | 18,269,000 | 16,507,126 | −9.6% | |
| Gross margin | 10.6% | 10.6% | 15.4% | 26.0% | 27.5% | 26.7% | −0.8 pts | |
| Operating margin | — | 5.2% | 6.5% | 20.6% | 17.3% | 18.2% | +0.9 pts | |
| Net margin | 1.6% | 1.6% | 3.3% | 14.1% | 11.5% | 12.4% | +0.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
