| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | 2.1 | 2.1 | −1.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | +90.7% | |
| Stock-based compensation | — | — | — | — | 0.0 | 0.0 | — | |
| Change in working capital | (1.0) | (1.0) | (0.2) | (6.7) | (3.7) | 0.5 | +114.9% | |
| Operating cash flow | (0.5) | (0.4) | 0.4 | (5.7) | (1.9) | 3.3 | +279.2% | |
| Capital expenditure | (0.4) | (0.2) | (0.5) | (5.1) | (4.6) | (2.3) | +49.7% | |
| Acquisitions | — | — | — | — | 0.0 | 0.0 | — | |
| Investing cash flow | — | — | — | — | (4.4) | (2.2) | +49.8% | |
| Dividends paid | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | — | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | — | (0.7) | (0.6) | +23.6% | |
| Financing cash flow | — | — | — | — | 6.0 | (1.1) | −118.4% | |
| Free cash flow | (0.7) | (0.6) | (0.1) | (10.8) | (6.5) | 1.0 | +115.5% | |
| Net change in cash | — | — | — | — | (0.0) | 0.0 | +446.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.