| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.2) | 0.1 | 0.7 | 1.5 | 2.1 | 2.5 | +20.6% | |
| Depreciation & amortization | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.8 | +131.1% | |
| Stock-based compensation | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | +94.2% | |
| Change in working capital | (0.1) | (0.3) | (0.3) | (0.4) | (0.4) | (0.6) | −55.0% | |
| Operating cash flow | 0.2 | 0.2 | 0.5 | 1.5 | 1.2 | 2.3 | +94.8% | |
| Capital expenditure | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | +36.1% | |
| Acquisitions | 0.0 | (0.6) | (1.4) | (0.2) | 0.0 | (22.2) | −5407580.5% | |
| Investing cash flow | (0.8) | (3.0) | 0.1 | (5.7) | (0.5) | (12.8) | −2723.7% | |
| 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 | (0.0) | (1.1) | (0.0) | (0.0) | (0.0) | 8.8 | +37780.9% | |
| Financing cash flow | 0.9 | 2.4 | (0.0) | 5.8 | (0.0) | 8.4 | +48085.5% | |
| Free cash flow | 0.2 | 0.1 | 0.5 | 1.5 | 1.1 | 2.3 | +102.3% | |
| Net change in cash | 0.3 | (0.2) | 0.7 | 1.7 | 0.8 | (1.7) | −318.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
