| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.3 | 0.3 | 0.2 | 0.5 | 0.9 | 1.2 | +32.2% | |
| Cost of revenue | — | 0.3 | 0.2 | 0.4 | 0.8 | 1.0 | +31.3% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | +36.8% | |
| Operating expenses | — | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +23.3% | |
| Operating income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +53.6% | |
| Interest expense | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +97.4% | |
| Interest income | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +55.5% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +72.0% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | +50.1% | |
| EPS, basic (per share) | 0.39 | 0.39 | 0.31 | 6.19 | 5.02 | 7.53 | +50.1% | |
| EPS, diluted (per share) | 0.39 | 0.39 | 0.31 | 6.19 | 5.02 | 7.53 | +50.1% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +53.2% | |
| Depreciation & amortization | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +12.0% | |
| Weighted average shares (shares) | — | 9,194,866 | 9,194,866 | 9,194,866 | 9,194,866 | 9,194,866 | +0.0% | |
| Weighted average diluted shares (shares) | — | 9,194,866 | 9,194,866 | 9,194,866 | 9,194,866 | 9,194,866 | +0.0% | |
| Gross margin | 6.8% | 6.8% | 11.8% | 19.6% | 16.4% | 17.0% | +0.6 pts | |
| Operating margin | — | 1.9% | 4.5% | 15.0% | 7.3% | 8.5% | +1.2 pts | |
| Net margin | 1.2% | 1.2% | 1.2% | 10.5% | 4.9% | 5.6% | +0.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
