| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.0 | 2.1 | 2.6 | 5.0 | 2.7 | 2.7 | −2.6% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.4 | 0.5 | 0.7 | 1.0 | +47.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.9 | (1.4) | 0.5 | 0.2 | 1.2 | (0.4) | −135.3% | |
| Operating cash flow | 2.6 | 0.7 | 3.0 | 2.6 | 3.6 | 3.2 | −10.1% | |
| Capital expenditure | (0.4) | (0.3) | (1.1) | (1.1) | (1.9) | (2.7) | −40.9% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −31.2% | |
| Investing cash flow | (0.5) | (1.0) | (1.7) | (3.1) | (3.2) | (3.2) | +2.4% | |
| Dividends paid | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | −20.1% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.3) | (0.2) | 0.0 | 0.4 | (0.3) | (0.1) | +67.1% | |
| Financing cash flow | (0.5) | (0.4) | (0.2) | 0.2 | (0.5) | (0.2) | +64.9% | |
| Free cash flow | 2.2 | 0.4 | 2.0 | 1.4 | 1.7 | 0.6 | −66.4% | |
| Net change in cash | 1.6 | (0.8) | 1.2 | (0.3) | (0.2) | 5.0 | +3208.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.