| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.3) | (4.1) | (2.2) | (1.1) | 1.4 | (0.3) | −121.0% | |
| Depreciation & amortization | 0.4 | 0.4 | 0.6 | 0.8 | 0.7 | 0.7 | −11.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.6) | 1.1 | 1.6 | 1.7 | 0.1 | (1.7) | −1593.5% | |
| Operating cash flow | 0.5 | 0.2 | 2.6 | 3.6 | 0.8 | (1.8) | −335.1% | |
| Capital expenditure | 1.2 | (0.3) | (0.1) | (1.0) | (0.5) | (0.1) | +86.2% | |
| Acquisitions | (0.8) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 1.7 | 2.0 | 0.8 | (2.1) | (0.5) | 3.0 | +684.5% | |
| 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 | (0.2) | (0.5) | (0.8) | (0.8) | (0.6) | 0.0 | +100.0% | |
| Financing cash flow | (2.0) | (2.3) | (2.5) | (2.1) | (0.6) | 0.0 | +100.0% | |
| Free cash flow | 0.5 | (0.1) | 2.5 | 2.6 | 0.2 | (1.9) | −861.0% | |
| Net change in cash | 0.2 | (0.2) | 0.9 | (0.6) | 1.4 | 3.5 | +142.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.