| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.5 | 1.1 | 2.2 | 3.1 | 5.1 | 6.9 | +35.1% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.2 | 0.3 | 0.8 | 0.9 | +22.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | −100.0% | |
| Change in working capital | (0.0) | 0.5 | 0.1 | (0.0) | 2.0 | (0.1) | −103.5% | |
| Operating cash flow | 0.5 | 1.9 | 2.6 | 3.5 | 8.3 | 9.4 | +13.9% | |
| Capital expenditure | (0.0) | (0.8) | (0.7) | (0.6) | (1.6) | (1.4) | +15.0% | |
| Acquisitions | 0.2 | 0.0 | (0.8) | 0.0 | (9.0) | (0.3) | +96.6% | |
| Investing cash flow | (0.2) | (1.7) | (2.4) | (2.6) | (11.2) | (4.9) | +56.0% | |
| Dividends paid | (0.1) | (0.1) | (0.3) | (0.3) | (0.2) | (1.3) | −515.8% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | — | |
| Debt issued / repaid | (0.0) | (0.0) | 0.0 | (0.1) | 2.0 | (0.4) | −118.9% | |
| Financing cash flow | (0.1) | (0.1) | 0.1 | 2.6 | 1.6 | (2.4) | −251.6% | |
| Free cash flow | 0.4 | 1.0 | 1.9 | 2.9 | 6.7 | 8.1 | +20.8% | |
| Net change in cash | 0.1 | 0.0 | 0.3 | 3.5 | (1.3) | 9.0 | +784.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
