| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.0 | 0.9 | 1.8 | 2.3 | 3.5 | 2.3 | −35.8% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −5.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Change in working capital | (1.0) | 0.1 | 0.5 | (0.1) | (2.1) | 1.6 | +174.4% | |
| Operating cash flow | 0.7 | 0.8 | 1.8 | 2.1 | 0.4 | 3.9 | +805.0% | |
| Capital expenditure | (0.4) | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | −18.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.1) | (1.3) | (1.9) | (1.2) | (0.3) | (2.7) | −668.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (0.2) | (0.2) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | +100.0% | |
| Financing cash flow | (0.0) | (0.0) | (0.0) | (0.3) | (0.3) | (0.0) | +98.7% | |
| Free cash flow | 0.4 | 0.7 | 1.7 | 1.8 | 0.2 | 3.6 | +1762.7% | |
| Net change in cash | 0.5 | (0.4) | (0.1) | 0.7 | (0.2) | 1.2 | +795.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
