| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.5 | 0.2 | 1.9 | 2.3 | 1.5 | 0.6 | −56.1% | |
| Depreciation & amortization | 0.2 | 0.3 | 0.7 | 0.8 | 0.8 | 0.8 | −2.9% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (1.3) | 0.3 | (0.9) | (1.8) | (0.1) | 0.1 | +213.1% | |
| Operating cash flow | (0.8) | 1.1 | 2.2 | 1.2 | 1.6 | 1.8 | +10.7% | |
| Capital expenditure | (2.1) | (2.7) | (0.7) | (0.2) | (0.3) | (1.8) | −438.7% | |
| Acquisitions | 0.1 | 0.2 | 0.0 | (0.5) | 0.0 | 0.0 | — | |
| Investing cash flow | (2.1) | (2.8) | (0.8) | (0.4) | (0.8) | (0.9) | −12.2% | |
| 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 | 2.1 | 1.1 | (1.2) | (1.9) | (0.6) | (0.7) | −35.4% | |
| Financing cash flow | 2.1 | 1.1 | (0.3) | (2.2) | (0.8) | (0.8) | −2.4% | |
| Free cash flow | (2.8) | (1.6) | 1.5 | 1.0 | 1.3 | 0.0 | −98.0% | |
| Net change in cash | (0.8) | (0.6) | 1.2 | (1.3) | 0.0 | 0.1 | +1214.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.