| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.1) | 0.2 | 5.6 | 0.6 | 1.1 | 0.5 | −58.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +23.6% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Change in working capital | (0.2) | (1.2) | (5.5) | (0.4) | (1.0) | (0.1) | +91.7% | |
| Operating cash flow | (0.0) | (1.0) | (6.8) | (0.1) | (0.2) | (2.0) | −1210.8% | |
| Capital expenditure | (0.0) | (0.0) | (0.2) | (0.1) | (0.0) | (0.1) | −1706.7% | |
| Acquisitions | 0.0 | 0.0 | 8.8 | (0.3) | 0.0 | (0.1) | −2968.0% | |
| Investing cash flow | (0.1) | (0.2) | 7.8 | 0.5 | 0.3 | (0.8) | −388.0% | |
| Dividends paid | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 1.3 | (0.7) | 0.3 | (0.4) | 1.0 | +333.3% | |
| Financing cash flow | 0.2 | 1.2 | (0.8) | 0.3 | (0.5) | 3.5 | +769.9% | |
| Free cash flow | (0.0) | (1.1) | (7.0) | (0.2) | (0.2) | (2.1) | −1229.7% | |
| Net change in cash | 0.1 | (0.0) | 0.2 | 0.7 | (0.4) | 1.3 | +425.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
