| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.1 | 0.9 | 1.8 | 1.7 | 2.5 | 2.8 | +11.8% | |
| Depreciation & amortization | 0.4 | 0.5 | 0.5 | 0.6 | 0.8 | 0.9 | +16.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | 0.4 | (2.4) | 1.6 | 0.4 | (2.1) | (1.2) | +42.3% | |
| Operating cash flow | 0.9 | (0.9) | 3.6 | 3.5 | 1.8 | 3.3 | +89.5% | |
| Capital expenditure | (0.3) | (0.8) | (0.9) | (1.3) | (1.2) | (1.9) | −55.4% | |
| Acquisitions | 0.0 | 0.3 | 0.0 | (0.5) | 0.2 | (0.0) | −122.1% | |
| Investing cash flow | (0.3) | (0.4) | (0.3) | (1.3) | (1.0) | (1.8) | −69.5% | |
| Dividends paid | 0.0 | 0.0 | (0.1) | (0.2) | (0.3) | (0.6) | −137.4% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.2) | 2.0 | (1.2) | (0.0) | 1.0 | 1.4 | +37.5% | |
| Financing cash flow | (0.6) | 1.5 | (2.0) | (1.5) | 1.0 | 0.3 | −66.1% | |
| Free cash flow | 0.6 | (1.8) | 2.8 | 2.2 | 0.6 | 1.5 | +162.4% | |
| Net change in cash | 0.1 | 0.2 | 1.4 | 0.7 | 1.7 | 2.4 | +36.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
