| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.2 | 0.4 | 0.5 | 0.7 | 0.7 | 0.6 | −21.2% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +20.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (2.0) | (3.4) | (1.6) | (5.9) | 0.3 | 1.4 | +455.8% | |
| Operating cash flow | (1.6) | (2.8) | (0.8) | (4.4) | (1.3) | 2.2 | +270.6% | |
| Capital expenditure | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | −6.9% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (4.3) | −42699.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 1.5 | 3.4 | 1.5 | 4.9 | 2.9 | 4.9 | +69.5% | |
| Financing cash flow | 1.3 | 3.1 | 1.1 | 4.0 | 1.7 | 4.9 | +191.8% | |
| Free cash flow | (1.6) | (2.9) | (0.8) | (4.5) | (1.3) | 2.1 | +255.7% | |
| Net change in cash | (0.3) | 0.3 | 0.3 | (0.5) | 0.4 | 2.7 | +582.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.