| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | (1.9) | 1.5 | (0.5) | 3.5 | 2.6 | −26.1% | |
| Depreciation & amortization | 0.7 | 0.9 | 1.1 | 1.3 | 1.5 | 1.5 | +0.7% | |
| Stock-based compensation | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (1.4) | (3.5) | (0.3) | 0.5 | 0.3 | 7.2 | +2057.8% | |
| Operating cash flow | 1.3 | 0.3 | 1.8 | 5.0 | 4.7 | 12.1 | +160.3% | |
| Capital expenditure | (0.8) | (2.6) | (3.3) | (3.1) | (2.7) | (2.3) | +15.3% | |
| Acquisitions | — | (0.1) | (0.0) | 0.0 | 0.0 | 0.1 | — | |
| Investing cash flow | — | (2.3) | (3.0) | (3.3) | (5.5) | (9.7) | −76.9% | |
| Dividends paid | 0.0 | 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 | — | 2.6 | 1.8 | (0.5) | (4.8) | 0.6 | +112.4% | |
| Financing cash flow | — | 2.4 | 1.2 | (1.1) | 0.7 | 0.4 | −40.9% | |
| Free cash flow | 0.5 | (2.3) | (1.5) | 1.9 | 1.9 | 9.8 | +408.2% | |
| Net change in cash | — | 0.3 | (0.0) | 0.6 | (0.1) | 15.8 | +16120.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.