| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.7) | (0.0) | (0.5) | (1.5) | 0.2 | 1.0 | +404.7% | |
| Depreciation & amortization | 3.1 | 3.1 | 2.8 | 3.1 | 2.9 | 3.4 | +15.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 3.2 | 0.8 | (0.4) | 1.4 | (0.8) | (0.4) | +44.4% | |
| Operating cash flow | 5.1 | 3.5 | 2.7 | 3.8 | 3.8 | 3.4 | −8.1% | |
| Capital expenditure | (3.7) | (4.6) | (6.2) | (3.0) | (2.2) | (2.7) | −23.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (3.8) | (6.2) | (4.9) | (2.3) | (1.9) | (2.5) | −32.5% | |
| 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 | 1.0 | 2.2 | 3.5 | 1.2 | 0.8 | 4.3 | +447.5% | |
| Financing cash flow | (0.1) | 1.3 | 2.5 | (0.2) | (1.0) | 3.6 | +449.3% | |
| Free cash flow | 1.5 | (1.1) | (3.5) | 0.8 | 1.6 | 0.8 | −50.7% | |
| Net change in cash | 1.2 | (1.3) | 0.2 | 1.3 | 0.8 | 6.2 | +711.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.