| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.7) | 0.0 | 0.1 | 0.4 | (0.3) | 0.0 | +117.3% | |
| Depreciation & amortization | 1.2 | 1.2 | 1.4 | 1.4 | 1.5 | 1.6 | +4.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 1.8 | 0.8 | (0.1) | (0.3) | (1.9) | (0.5) | +71.8% | |
| Operating cash flow | 1.8 | 2.0 | 1.5 | 1.9 | 1.1 | 1.5 | +37.5% | |
| Capital expenditure | (0.0) | (1.1) | (1.7) | (2.9) | (4.8) | (3.7) | +22.7% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.0) | (0.9) | (1.7) | (2.9) | (4.8) | (3.7) | +22.3% | |
| 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 | (1.5) | (1.5) | (0.2) | 1.5 | 3.9 | 3.6 | −6.1% | |
| Financing cash flow | (1.7) | (1.6) | (0.4) | 1.2 | 3.6 | 3.6 | −0.3% | |
| Free cash flow | 1.7 | 0.9 | (0.3) | (1.0) | (3.7) | (2.2) | +41.0% | |
| Net change in cash | (0.2) | (0.4) | (0.6) | (0.1) | (0.0) | 1.3 | +6213.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.