| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.7 | 1.0 | 1.3 | 2.4 | 0.8 | 1.4 | +79.7% | |
| Depreciation & amortization | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | +19.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.3 | (1.2) | (0.9) | (0.4) | (0.5) | 0.4 | +180.9% | |
| Operating cash flow | 1.6 | 0.2 | 0.6 | 1.2 | 0.8 | 2.3 | +204.8% | |
| Capital expenditure | (0.4) | (0.3) | (0.4) | (0.5) | (0.8) | (1.0) | −28.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −72.5% | |
| Investing cash flow | (0.3) | (0.5) | (0.4) | 1.0 | (0.6) | (1.2) | −96.7% | |
| Dividends paid | (0.0) | (0.0) | (0.1) | (0.3) | (0.0) | (1.0) | −8170.1% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (1.0) | 0.4 | 0.3 | (1.5) | 0.1 | (0.3) | −554.5% | |
| Financing cash flow | (1.3) | 0.2 | (0.1) | (2.2) | (0.2) | (1.3) | −557.8% | |
| Free cash flow | 1.2 | (0.1) | 0.2 | 0.7 | (0.1) | 1.3 | +2451.9% | |
| Net change in cash | (0.0) | (0.1) | 0.0 | (0.1) | (0.3) | (0.2) | +21.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
