| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.7) | (0.1) | 1.5 | 1.6 | 1.1 | 0.8 | −25.2% | |
| Depreciation & amortization | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.8 | +46.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | 0.0 | (0.0) | 0.0 | (0.0) | (0.1) | (0.1) | +49.4% | |
| Operating cash flow | (0.3) | 0.2 | 1.9 | 1.8 | 1.2 | 1.6 | +27.4% | |
| Capital expenditure | (0.1) | (0.1) | (0.4) | (2.2) | (3.3) | (3.0) | +9.6% | |
| Acquisitions | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | −78.6% | |
| Investing cash flow | 0.4 | (0.4) | (1.6) | (1.6) | (6.4) | (1.5) | +77.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | +10.2% | |
| 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 | +18317.9% | |
| Financing cash flow | (0.0) | (0.0) | (0.1) | (0.2) | 5.1 | (0.1) | −102.3% | |
| Free cash flow | (0.3) | 0.1 | 1.5 | (0.5) | (2.1) | (1.4) | +31.6% | |
| Net change in cash | 0.2 | (0.2) | 0.2 | 0.0 | (0.1) | 0.0 | +122.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
