| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.7 | 0.9 | 1.1 | 0.8 | 1.6 | 3.6 | +124.5% | |
| Depreciation & amortization | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | +35.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.4) | (0.9) | (0.4) | 0.2 | (0.9) | (0.9) | −1.8% | |
| Operating cash flow | 0.3 | (0.1) | 0.7 | 1.3 | 1.2 | 3.0 | +153.0% | |
| Capital expenditure | (1.1) | (0.3) | (1.0) | (2.8) | (1.9) | (3.3) | −68.5% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (1.0) | (1.2) | (0.3) | (3.7) | (2.2) | (2.7) | −22.6% | |
| Dividends paid | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | −0.0% | |
| Share buybacks | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.8 | (1.4) | 0.0 | 2.2 | (1.1) | 0.2 | +116.1% | |
| Financing cash flow | 0.7 | 1.4 | (0.1) | 2.4 | 2.6 | 0.1 | −97.9% | |
| Free cash flow | (0.8) | (0.5) | (0.3) | (1.6) | (0.8) | (0.3) | +62.6% | |
| Net change in cash | (0.0) | 0.1 | 0.2 | (0.0) | 1.6 | 0.4 | −74.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.