| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.0) | 1.6 | 2.6 | 2.2 | 2.7 | 2.3 | −16.4% | |
| Depreciation & amortization | 0.0 | 0.4 | 0.6 | 0.7 | 0.9 | 1.0 | +20.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.0 | (1.6) | (0.3) | (1.7) | (0.3) | (1.1) | −266.9% | |
| Operating cash flow | 0.0 | (0.4) | 2.5 | 2.2 | 3.3 | 2.6 | −21.0% | |
| Capital expenditure | 0.0 | (1.4) | (1.2) | (2.0) | (4.0) | (4.5) | −11.5% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | (1.4) | (1.6) | (2.1) | (4.1) | (4.3) | −4.1% | |
| Dividends paid | 0.0 | 0.0 | (0.2) | (0.2) | (0.3) | (0.4) | −14.3% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 2.7 | (1.2) | 0.5 | 1.3 | 2.6 | +106.7% | |
| Financing cash flow | 0.0 | 2.6 | (1.6) | 0.1 | 0.7 | 1.7 | +160.7% | |
| Free cash flow | 0.0 | (1.8) | 1.3 | 0.2 | (0.7) | (1.9) | −164.5% | |
| Net change in cash | 0.0 | 0.8 | (0.7) | 0.1 | (0.2) | 0.0 | +110.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.