| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 23.0 | 30.4 | 22.7 | 18.4 | 23.2 | 28.4 | +22.7% | |
| Depreciation & amortization | 1.0 | 0.7 | 1.1 | 1.6 | 1.3 | 1.3 | −1.4% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | −100.0% | |
| Change in working capital | (10.1) | (5.6) | 1.2 | 4.6 | 3.9 | 7.9 | +103.9% | |
| Operating cash flow | 7.6 | 20.4 | 18.4 | 14.9 | 17.1 | 46.4 | +170.8% | |
| Capital expenditure | (0.5) | (0.5) | (3.7) | (1.0) | (0.6) | (1.8) | −226.1% | |
| Acquisitions | 0.5 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (19.3) | (9.5) | (16.1) | (8.8) | (18.1) | (10.8) | +40.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (11.6) | — | |
| 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 | — | |
| Financing cash flow | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | (11.6) | — | |
| Free cash flow | 7.1 | 19.9 | 14.7 | 13.9 | 16.6 | 44.6 | +169.0% | |
| Net change in cash | (12.5) | 10.9 | 3.0 | 15.9 | (1.1) | 50.0 | +4640.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.