| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.0) | 0.3 | 1.2 | 1.7 | 2.7 | 2.1 | −20.7% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.0 | −100.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.8) | 0.3 | (0.9) | (1.3) | (0.1) | (0.6) | −383.3% | |
| Operating cash flow | 0.1 | 1.2 | 0.9 | 1.9 | 3.1 | 2.1 | −33.0% | |
| Capital expenditure | (0.1) | (0.3) | (0.4) | (0.6) | (0.6) | (1.0) | −65.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −45.9% | |
| Investing cash flow | (0.1) | (0.3) | (0.4) | (0.6) | (0.6) | (1.0) | −66.0% | |
| 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 | (0.5) | (0.3) | (0.7) | (0.0) | 0.0 | +100.0% | |
| Financing cash flow | 0.1 | (0.8) | (0.7) | (1.1) | (0.3) | (0.1) | +80.3% | |
| Free cash flow | (0.0) | 0.9 | 0.6 | 1.3 | 2.4 | 1.0 | −58.4% | |
| Net change in cash | 0.1 | 0.1 | (0.2) | 0.3 | 2.1 | 1.0 | −52.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.