| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.1 | (5.1) | (1.1) | (6.3) | 5.8 | 7.1 | +23.7% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.0 | −100.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (2.9) | (7.3) | (1.4) | 2.3 | (10.5) | (7.5) | +28.1% | |
| Operating cash flow | 1.1 | (7.2) | 1.0 | 0.6 | (6.7) | (2.0) | +70.9% | |
| Capital expenditure | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | −486.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +2621.4% | |
| Investing cash flow | 0.9 | 1.1 | 0.3 | 0.1 | 0.0 | 0.0 | −81.7% | |
| 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 | 2.1 | 7.3 | 0.0 | (0.8) | (5.0) | 0.0 | +100.0% | |
| Financing cash flow | (1.8) | 5.7 | (1.1) | (1.1) | 7.3 | 2.7 | −63.2% | |
| Free cash flow | 1.1 | (7.2) | 1.0 | 0.6 | (6.8) | (2.0) | +70.4% | |
| Net change in cash | 0.3 | (0.3) | 0.2 | (0.4) | 0.6 | 0.7 | +25.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.