| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.1 | 0.8 | 0.3 | 1.2 | 0.9 | 2.5 | +180.5% | |
| Depreciation & amortization | 0.6 | 0.8 | 1.1 | 1.3 | 1.3 | 1.6 | +20.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.3) | (0.5) | (0.8) | (1.0) | 1.0 | (0.9) | −190.4% | |
| Operating cash flow | 1.1 | 0.9 | 0.5 | 1.5 | 2.9 | 3.2 | +10.4% | |
| Capital expenditure | (1.0) | (2.1) | (2.9) | (3.2) | (0.5) | (3.8) | −604.1% | |
| Acquisitions | 0.0 | 0.0 | 0.3 | 0.0 | 0.8 | 0.0 | −100.0% | |
| Investing cash flow | (1.2) | (1.3) | (0.0) | (3.2) | (1.8) | (4.1) | −136.4% | |
| Dividends paid | (0.1) | 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 | (0.1) | 0.5 | (0.4) | 1.6 | (1.0) | 1.2 | +222.8% | |
| Financing cash flow | (0.2) | 0.4 | (0.4) | 1.4 | (1.0) | 1.1 | +217.5% | |
| Free cash flow | 0.0 | (1.1) | (2.4) | (1.7) | 2.4 | (0.6) | −123.1% | |
| Net change in cash | (0.3) | 0.1 | 0.1 | (0.2) | (0.2) | 1.5 | +859.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
