| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.0 | 0.0 | 0.7 | 1.3 | 2.8 | 1.9 | −31.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | +58.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Change in working capital | 0.1 | (0.5) | 0.6 | (1.5) | (4.2) | 0.6 | +115.3% | |
| Operating cash flow | 0.1 | (0.4) | 1.2 | 0.1 | (1.5) | 3.1 | +313.8% | |
| Capital expenditure | (0.0) | (0.0) | (0.1) | (0.3) | (0.3) | (0.6) | −91.4% | |
| Acquisitions | (0.1) | 0.0 | 0.1 | 0.0 | (0.6) | (0.5) | +27.0% | |
| Investing cash flow | (0.1) | (0.4) | (0.0) | (0.9) | (8.2) | (2.3) | +71.7% | |
| Dividends paid | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.2) | −100.2% | |
| Share buybacks | 0.0 | 0.0 | (0.1) | (0.0) | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.0) | 0.0 | (0.1) | (0.1) | 0.4 | (0.5) | −218.4% | |
| Financing cash flow | 0.1 | 0.9 | (0.2) | (0.0) | 10.1 | (0.8) | −107.5% | |
| Free cash flow | 0.1 | (0.5) | 1.0 | (0.2) | (1.8) | 2.5 | +240.5% | |
| Net change in cash | 0.1 | 0.0 | 0.9 | (0.8) | 0.4 | 1.6 | +326.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
