| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.2) | (3.0) | 0.4 | 1.8 | 4.2 | 5.4 | +28.1% | |
| Depreciation & amortization | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating cash flow | 15.6 | 24.7 | 22.5 | 17.2 | 16.0 | 20.3 | +26.3% | |
| Capital expenditure | (0.3) | (0.5) | (0.2) | (0.2) | (0.2) | (0.2) | +3.2% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Investing cash flow | (16.4) | (34.9) | (25.1) | (19.9) | (28.4) | (20.2) | +28.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (0.1) | (0.3) | (0.3) | −17.5% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | — | |
| Financing cash flow | 1.6 | 10.0 | 4.0 | 3.4 | 10.9 | (0.3) | −102.6% | |
| Free cash flow | 15.4 | 24.3 | 22.3 | 17.0 | 15.9 | 20.1 | +26.6% | |
| Net change in cash | 0.9 | (0.1) | 1.3 | 0.8 | (1.4) | (0.2) | +84.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.