| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 14.7 | 12.7 | 17.3 | 19.2 | 25.1 | 27.7 | +10.5% | |
| Depreciation & amortization | 1.3 | 1.4 | 0.5 | 1.3 | 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 | 17.7 | 8.1 | 22.9 | 24.1 | 11.5 | 26.2 | +128.5% | |
| Capital expenditure | (0.8) | (0.8) | (1.2) | (1.9) | (2.3) | (2.4) | −5.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −53.2% | |
| Investing cash flow | (13.7) | 1.1 | (16.9) | (19.2) | (11.4) | (17.3) | −52.4% | |
| 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 | 0.0 | (4.9) | (2.2) | 0.0 | (0.4) | 0.0 | +100.0% | |
| Financing cash flow | (2.1) | (8.8) | (6.9) | (3.5) | (2.6) | (3.4) | −30.5% | |
| Free cash flow | 16.9 | 7.3 | 21.7 | 22.2 | 9.2 | 23.8 | +159.6% | |
| Net change in cash | 2.0 | 0.6 | (0.9) | 1.3 | (2.5) | 9.1 | +468.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.