| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.7) | (1.3) | 0.8 | (0.2) | (0.7) | 2.7 | +501.6% | |
| Depreciation & amortization | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | +52271.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 8.4 | (3.9) | 0.0 | 0.2 | 0.2 | 0.2 | +49.1% | |
| Operating cash flow | 8.4 | (4.9) | (0.1) | (0.1) | 0.1 | 1.0 | +1854.7% | |
| Capital expenditure | (0.0) | (0.0) | 0.1 | 0.0 | 0.0 | (0.4) | — | |
| Acquisitions | 1.1 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 1.8 | 3.3 | 2.2 | 0.0 | 0.5 | 1.3 | +141.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (8.0) | 2.0 | (2.1) | 0.1 | (0.4) | (5.1) | −1243.5% | |
| Financing cash flow | (10.0) | 1.6 | (2.1) | 0.1 | (0.4) | (2.2) | −429.2% | |
| Free cash flow | 8.4 | (4.9) | (0.1) | (0.1) | 0.1 | 0.6 | +1149.3% | |
| Net change in cash | 0.2 | (0.0) | (0.0) | (0.0) | 0.2 | 7.3 | +3822.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.