| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (2.9) | 0.7 | 1.8 | 2.9 | 2.5 | 2.6 | +5.2% | |
| Depreciation & amortization | 0.7 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | +3.9% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 1.3 | 0.6 | 1.1 | (0.3) | (5.3) | (0.9) | +82.2% | |
| Operating cash flow | 3.9 | 5.4 | 6.9 | 6.9 | 3.6 | 2.2 | −38.2% | |
| Capital expenditure | (1.3) | (1.8) | (1.8) | (1.6) | (0.9) | (1.1) | −21.5% | |
| Acquisitions | 0.2 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.1 | (1.4) | (2.2) | (1.3) | (0.1) | (0.1) | +1.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.4 | (0.2) | (5.3) | (1.1) | (3.7) | (4.4) | −18.1% | |
| Financing cash flow | (3.1) | (3.4) | (2.1) | (4.3) | (2.8) | (0.8) | +71.3% | |
| Free cash flow | 2.6 | 3.6 | 5.1 | 5.3 | 2.7 | 1.1 | −57.9% | |
| Net change in cash | 0.8 | 0.5 | (0.6) | 1.3 | 0.7 | 1.4 | +106.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.