| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.2) | (0.3) | (0.4) | 0.2 | 0.3 | 1.6 | +359.6% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | +51.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.1 | 0.1 | 4.7 | (0.2) | (0.5) | (3.1) | −521.9% | |
| Operating cash flow | 0.0 | 0.1 | 4.4 | 0.3 | 0.2 | (1.2) | −792.7% | |
| Capital expenditure | 0.0 | 0.0 | (0.0) | (0.2) | (0.7) | (0.8) | −20.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.0) | (0.0) | 0.1 | (0.2) | (0.7) | (1.4) | −111.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | (2.2) | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | (1.4) | 0.1 | 0.1 | (0.6) | −901.1% | |
| Financing cash flow | (0.0) | (0.1) | (4.5) | 0.0 | 0.7 | 1.7 | +161.0% | |
| Free cash flow | 0.0 | 0.1 | 4.4 | 0.1 | (0.5) | (2.0) | −296.0% | |
| Net change in cash | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | +2294.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.