| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.3 | 1.3 | 0.6 | 0.9 | 0.5 | 0.5 | +17.7% | |
| Depreciation & amortization | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | +27.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.2) | (0.4) | (0.6) | 0.0 | 0.1 | 0.4 | +342.6% | |
| Operating cash flow | 0.5 | 1.3 | 0.5 | 1.2 | 0.9 | 1.5 | +60.6% | |
| Capital expenditure | (0.4) | (0.9) | (1.6) | (1.8) | (1.3) | (1.8) | −40.4% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +46.2% | |
| Investing cash flow | (0.4) | (1.1) | (1.7) | (2.9) | (2.0) | (0.6) | +67.8% | |
| Dividends paid | 0.0 | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | +36.2% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | +100.0% | |
| Debt issued / repaid | 0.2 | 0.3 | 1.0 | (1.0) | (0.5) | (0.7) | −38.5% | |
| Financing cash flow | 0.1 | 0.2 | 1.2 | 3.8 | (1.2) | (0.8) | +28.0% | |
| Free cash flow | 0.1 | 0.4 | (1.2) | (0.6) | (0.4) | (0.3) | +12.3% | |
| Net change in cash | 0.1 | 0.3 | (0.1) | 2.1 | (2.2) | 0.9 | +139.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
