| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.8 | 1.5 | 2.4 | 1.9 | 2.0 | 2.0 | +0.5% | |
| Depreciation & amortization | 0.4 | 0.4 | 0.4 | 0.6 | 1.0 | 1.0 | −6.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.4) | (1.5) | (0.7) | (0.4) | (1.3) | 1.9 | +247.8% | |
| Operating cash flow | 1.7 | 0.1 | 1.8 | 2.5 | 2.0 | 3.5 | +79.6% | |
| Capital expenditure | (0.5) | (0.4) | (0.9) | (0.6) | (1.7) | (1.4) | +20.1% | |
| Acquisitions | 0.0 | (0.1) | (1.4) | 0.0 | 0.0 | 0.0 | −100.0% | |
| Investing cash flow | (0.8) | (0.3) | (2.3) | (0.9) | (1.3) | (10.0) | −663.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | +0.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.5) | 0.2 | 0.9 | (0.7) | 0.2 | 0.5 | +161.4% | |
| Financing cash flow | (0.8) | 0.0 | 0.6 | (1.2) | (0.4) | 16.9 | +4544.9% | |
| Free cash flow | 1.2 | (0.3) | 0.9 | 2.0 | 0.2 | 2.1 | +762.8% | |
| Net change in cash | 0.1 | (0.1) | 0.1 | 0.4 | 0.3 | 10.5 | +3651.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
