| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.3 | 0.7 | 0.0 | 0.5 | 0.7 | 1.7 | +153.4% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +3.6% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.4) | 0.3 | 0.3 | 0.0 | (0.0) | (0.2) | −10477.3% | |
| Operating cash flow | (0.0) | 0.9 | 0.7 | 0.4 | 0.5 | 1.2 | +148.5% | |
| Capital expenditure | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | −292.9% | |
| Acquisitions | (0.6) | 0.1 | 0.9 | 0.0 | 0.2 | 0.1 | −14.9% | |
| Investing cash flow | 1.7 | 0.0 | (0.6) | (0.3) | 1.1 | (0.2) | −120.4% | |
| Dividends paid | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (1.0) | −982.2% | |
| Share buybacks | (1.5) | (1.0) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (1.6) | (1.0) | (0.2) | (0.1) | (1.5) | (1.0) | +36.8% | |
| Free cash flow | (0.1) | 0.9 | 0.7 | 0.4 | 0.5 | 1.1 | +139.6% | |
| Net change in cash | 0.1 | (0.0) | (0.1) | (0.0) | 0.1 | 0.1 | +23.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
