| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 4.7 | 5.6 | 6.3 | 6.3 | 6.5 | 5.6 | −13.7% | |
| Depreciation & amortization | 0.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.8 | +24.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (1.1) | 1.0 | (2.0) | (1.3) | (1.8) | (1.3) | +28.7% | |
| Operating cash flow | 3.9 | 6.0 | 3.1 | 4.1 | 4.1 | 5.7 | +37.6% | |
| Capital expenditure | (0.7) | (1.3) | (1.6) | (1.3) | (1.7) | (3.1) | −84.8% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +2.9% | |
| Investing cash flow | (0.7) | (1.2) | (1.5) | (1.2) | (6.4) | (5.7) | +10.2% | |
| Dividends paid | 0.0 | (1.3) | (3.9) | (2.8) | 0.0 | (0.6) | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (2.1) | (9.6) | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| Financing cash flow | (2.1) | (0.8) | (3.9) | (2.8) | (0.1) | (0.6) | −949.0% | |
| Free cash flow | 3.2 | 4.7 | 1.4 | 2.8 | 2.5 | 2.6 | +5.7% | |
| Net change in cash | 1.1 | 4.0 | (2.3) | 0.2 | (2.3) | (0.7) | +70.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.