| INR billions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | (2.2) | (2.3) | (3.8) | (1.6) | (1.1) | +32.4% | |
| Depreciation & amortization | — | 2.2 | 3.0 | 3.9 | 4.9 | 6.5 | +32.5% | |
| Stock-based compensation | — | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | −14.9% | |
| Change in working capital | — | (0.1) | (0.3) | 0.1 | (0.0) | 0.8 | +5602.6% | |
| Operating cash flow | — | 2.0 | 3.2 | 5.4 | 6.1 | 9.0 | +46.8% | |
| Capital expenditure | — | (0.5) | (1.7) | (1.9) | (2.6) | (4.3) | −65.7% | |
| Acquisitions | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −84.1% | |
| Investing cash flow | — | (0.5) | (1.7) | (1.9) | (2.6) | (7.5) | −188.3% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | 0.2 | 0.4 | 0.4 | 1.9 | (1.2) | −161.1% | |
| Financing cash flow | — | (1.8) | (1.5) | (3.6) | (3.4) | (1.5) | +56.8% | |
| Free cash flow | 1.3 | 1.6 | 1.5 | 3.5 | 3.5 | 4.7 | +33.0% | |
| Net change in cash | — | (0.2) | 0.0 | (0.2) | 0.2 | 3.8 | +2395.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.