| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.0 | 0.9 | (4.0) | 12.4 | 14.5 | 36.8 | +153.9% | |
| Depreciation & amortization | 0.1 | 0.2 | 0.2 | 0.5 | 0.8 | 6.1 | +651.4% | |
| Stock-based compensation | 0.0 | (0.0) | 0.1 | 0.4 | 0.5 | 1.8 | +239.7% | |
| Change in working capital | (0.4) | (1.9) | (2.5) | 1.5 | (3.1) | (22.5) | −626.8% | |
| Operating cash flow | (0.1) | (0.8) | (5.2) | 17.0 | 12.1 | 25.5 | +111.4% | |
| Capital expenditure | (0.6) | (0.6) | (3.9) | (17.2) | (37.0) | (99.6) | −169.6% | |
| Acquisitions | (0.0) | 0.0 | 0.0 | (0.0) | 0.9 | (6.2) | −799.0% | |
| Investing cash flow | (0.6) | (0.6) | (6.1) | (17.3) | (39.8) | (106.8) | −168.6% | |
| Dividends paid | 0.0 | 0.0 | (0.2) | 0.0 | (0.5) | (0.5) | −0.1% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.4 | (0.4) | (0.7) | 0.0 | 7.5 | 61.3 | +722.2% | |
| Financing cash flow | 0.7 | 1.5 | 11.4 | (0.0) | 28.1 | 91.4 | +225.6% | |
| Free cash flow | (0.8) | (1.4) | (9.0) | (0.2) | (24.9) | (74.1) | −197.7% | |
| Net change in cash | (0.1) | 0.1 | 0.1 | (0.2) | 0.4 | 24.6 | +6480.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
