| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.2) | 0.9 | 2.0 | 0.5 | (0.7) | (3.4) | −391.4% | |
| Depreciation & amortization | 0.8 | 0.7 | 0.7 | 1.0 | 1.2 | 1.3 | +6.9% | |
| Stock-based compensation | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | 0.7 | (1.9) | (1.0) | (3.4) | 1.9 | 3.8 | +99.5% | |
| Operating cash flow | 0.2 | (0.2) | 1.7 | (1.3) | 2.9 | 1.4 | −52.4% | |
| Capital expenditure | (0.1) | (0.4) | (1.1) | (1.0) | (0.4) | (0.5) | −11.2% | |
| Acquisitions | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | +3518.7% | |
| Investing cash flow | (0.8) | 1.5 | (0.8) | (0.8) | (0.5) | (0.5) | −6.2% | |
| Dividends paid | (0.0) | (0.4) | (0.6) | (0.3) | (0.0) | (0.0) | +37.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 1.2 | (0.3) | 0.6 | 3.5 | (1.2) | (0.0) | +96.2% | |
| Financing cash flow | 0.7 | (1.3) | (0.7) | 2.2 | (2.5) | (1.0) | +61.8% | |
| Free cash flow | 0.1 | (0.6) | 0.7 | (2.3) | 2.5 | 0.9 | −63.4% | |
| Net change in cash | 0.1 | (0.0) | 0.2 | 0.1 | (0.1) | 0.1 | +198.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
