| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | (0.1) | 0.1 | 0.3 | 0.2 | 0.5 | +148.3% | |
| Depreciation & amortization | 0.5 | 0.5 | 0.6 | 0.7 | 1.0 | 1.7 | +70.3% | |
| Stock-based compensation | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.0) | (0.5) | (0.7) | (0.3) | (1.3) | (1.4) | −3.9% | |
| Operating cash flow | 0.4 | 0.2 | 0.3 | 1.1 | 0.5 | 1.1 | +106.5% | |
| Capital expenditure | (0.1) | (0.3) | (0.4) | (0.8) | (1.1) | (1.5) | −38.0% | |
| Acquisitions | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | — | (0.3) | (0.4) | (0.8) | (1.0) | (1.5) | −41.6% | |
| 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 | — | |
| Debt issued / repaid | — | 0.2 | 0.1 | 0.6 | (0.1) | 1.8 | +1628.1% | |
| Financing cash flow | — | 0.3 | (0.1) | (0.2) | 0.5 | 0.3 | −42.7% | |
| Free cash flow | 0.4 | (0.1) | (0.1) | 0.3 | (0.5) | (0.4) | +28.1% | |
| Net change in cash | — | 0.2 | (0.2) | 0.1 | 0.0 | (0.1) | −306.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.