| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.1) | 0.3 | 0.2 | (0.5) | 0.3 | 0.8 | +195.0% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | +144.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Change in working capital | 0.2 | (0.4) | 0.8 | 0.8 | 0.3 | 0.4 | +42.9% | |
| Operating cash flow | 0.5 | 0.2 | 1.2 | 0.6 | 0.7 | 1.4 | +100.2% | |
| Capital expenditure | (0.1) | (0.3) | (0.4) | (0.8) | (1.8) | (4.5) | −157.2% | |
| Acquisitions | (0.0) | 0.0 | 0.0 | 0.0 | (0.4) | 0.0 | +100.0% | |
| Investing cash flow | 0.0 | (0.2) | (0.3) | (0.8) | (1.6) | (4.5) | −181.2% | |
| 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 | (0.3) | (1.3) | (0.8) | 0.2 | 0.4 | 3.1 | +689.6% | |
| Financing cash flow | (0.6) | (0.1) | (0.9) | 0.2 | 1.5 | 3.1 | +112.5% | |
| Free cash flow | 0.5 | (0.1) | 0.8 | (0.2) | (1.0) | (3.1) | −196.2% | |
| Net change in cash | (0.0) | (0.2) | 0.1 | 0.0 | 0.6 | 0.1 | −87.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
