| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.7 | 0.9 | 1.6 | 2.9 | 3.5 | 2.6 | −24.3% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | +34.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.4 | (0.5) | 0.0 | (1.4) | (0.3) | (0.8) | −190.4% | |
| Operating cash flow | 1.0 | 0.3 | 1.3 | 0.8 | 2.6 | 2.0 | −20.7% | |
| Capital expenditure | (0.2) | (0.3) | (1.1) | (2.0) | (2.4) | (1.1) | +56.5% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | +32988.9% | |
| Investing cash flow | (5.0) | (0.4) | (0.1) | (0.4) | (2.3) | (0.5) | +80.4% | |
| Dividends paid | (0.1) | (0.1) | (0.2) | (0.2) | (0.3) | (0.3) | −13.3% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | +100.0% | |
| Financing cash flow | (0.1) | (0.1) | (0.2) | (0.2) | (0.3) | (0.3) | −9.8% | |
| Free cash flow | 0.9 | (0.1) | 0.2 | (1.2) | 0.2 | 1.0 | +523.6% | |
| Net change in cash | (4.2) | (0.3) | 1.1 | 0.3 | (0.0) | 4.2 | +29477.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
