| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | 5.7 | 7.0 | 9.6 | 11.7 | 11.0 | −6.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | +26.9% | |
| Stock-based compensation | — | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | +87.4% | |
| Change in working capital | 1.5 | (1.2) | 1.8 | (1.6) | (2.9) | 4.5 | +257.7% | |
| Operating cash flow | 5.5 | (9.1) | (11.6) | (25.5) | (30.3) | 16.7 | +155.2% | |
| Capital expenditure | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) | −26.7% | |
| Acquisitions | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | — | 8.2 | (4.8) | 7.2 | 1.6 | (41.7) | −2714.1% | |
| Dividends paid | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | 3.2 | 14.9 | 18.1 | 23.7 | 23.1 | −2.5% | |
| Financing cash flow | — | 2.7 | 14.6 | 17.8 | 33.9 | 23.4 | −31.1% | |
| Free cash flow | 5.5 | (9.2) | (11.7) | (25.7) | (30.4) | 16.5 | +154.3% | |
| Net change in cash | — | 1.9 | (1.7) | (0.5) | 5.2 | 3.2 | −38.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.