| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.5 | (1.2) | 0.6 | 0.4 | 1.3 | 2.9 | +115.2% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | −5.3% | |
| Stock-based compensation | 0.1 | 1.9 | 0.3 | 0.2 | 0.2 | 0.2 | −24.8% | |
| Change in working capital | (0.1) | 0.2 | (0.1) | (0.1) | (0.1) | 0.1 | +259.2% | |
| Operating cash flow | 0.4 | 0.6 | 0.5 | 0.2 | 1.7 | 2.6 | +50.3% | |
| Capital expenditure | (0.1) | (0.1) | (0.1) | (0.0) | (0.1) | (0.3) | −393.8% | |
| Acquisitions | 3.3 | 0.3 | 0.3 | (5.2) | 0.0 | 0.0 | −100.0% | |
| Investing cash flow | (3.4) | (2.8) | (0.2) | (1.1) | (1.4) | (2.3) | −67.9% | |
| Dividends paid | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.1) | (0.2) | (0.2) | (0.3) | (0.3) | 0.0 | +100.0% | |
| Financing cash flow | 3.1 | 2.3 | (0.4) | (0.3) | (0.3) | (0.2) | +12.9% | |
| Free cash flow | 0.3 | 0.6 | 0.4 | 0.1 | 1.7 | 2.3 | +39.1% | |
| Net change in cash | 0.0 | 0.1 | (0.1) | (0.0) | 0.1 | 0.0 | −60.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
