| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.9 | 1.3 | 1.0 | 1.2 | 1.1 | 0.7 | −39.1% | |
| Depreciation & amortization | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | 1.2 | +26.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.7) | (1.3) | 0.2 | (1.5) | (2.4) | 0.2 | +108.0% | |
| Operating cash flow | 2.0 | 0.5 | 2.0 | 1.1 | 0.2 | 2.1 | +1245.5% | |
| Capital expenditure | (0.3) | (0.3) | (0.7) | (0.6) | (1.0) | (2.1) | −115.7% | |
| Acquisitions | (1.2) | (1.6) | (0.4) | (0.4) | 0.1 | 0.0 | −76.7% | |
| Investing cash flow | (1.5) | (1.6) | (1.0) | (0.8) | (0.7) | (2.1) | −185.2% | |
| Dividends paid | (0.1) | (0.1) | (0.1) | (0.3) | (0.1) | (0.3) | −166.6% | |
| Share buybacks | 0.0 | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 1.5 | 1.2 | (1.2) | 0.4 | 1.9 | (0.4) | −123.1% | |
| Financing cash flow | 0.9 | 0.1 | (1.7) | 0.1 | 1.0 | (1.1) | −206.7% | |
| Free cash flow | 1.6 | 0.2 | 1.3 | 0.5 | (0.8) | 0.1 | +106.6% | |
| Net change in cash | 1.4 | (0.7) | (0.9) | 0.3 | 0.5 | (0.2) | −147.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
