| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 2.2 | 2.3 | 3.7 | 3.6 | 3.8 | 5.2 | +37.4% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | −1.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.0 | 0.0 | 0.1 | 0.4 | 0.3 | 0.0 | −88.4% | |
| Operating cash flow | 1.3 | 1.6 | 3.0 | 3.8 | 4.4 | 3.9 | −12.5% | |
| Capital expenditure | (0.6) | (1.5) | (0.1) | (1.0) | (7.8) | (3.2) | +58.9% | |
| Acquisitions | 0.2 | 0.2 | 0.4 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (1.3) | (1.4) | (2.7) | (3.3) | (4.1) | (6.1) | −48.7% | |
| Dividends paid | 0.0 | (0.2) | (0.2) | (0.3) | (0.4) | (0.5) | −8.3% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | −100.0% | |
| Financing cash flow | (0.0) | (0.2) | (0.2) | (0.3) | (0.4) | 2.2 | +634.4% | |
| Free cash flow | 0.7 | 0.1 | 2.8 | 2.7 | (3.4) | 0.7 | +119.2% | |
| Net change in cash | (0.0) | 0.0 | 0.1 | 0.1 | (0.1) | 0.0 | +103.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.