| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.0 | 0.3 | 0.6 | 0.8 | 0.5 | 0.3 | −25.2% | |
| Depreciation & amortization | 0.5 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | +15.9% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | −100.0% | |
| Change in working capital | 0.3 | (0.2) | (0.5) | (0.4) | 0.2 | 0.5 | +127.0% | |
| Operating cash flow | 1.1 | 0.8 | 0.9 | 1.6 | 2.1 | 2.4 | +15.4% | |
| Capital expenditure | (0.5) | (0.7) | (0.8) | (1.1) | (1.6) | (1.5) | +10.6% | |
| Acquisitions | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | +281.4% | |
| Investing cash flow | (0.5) | (0.7) | (0.8) | (1.1) | (1.8) | (1.4) | +21.5% | |
| Dividends paid | 0.0 | 0.0 | (0.0) | (0.1) | (0.1) | (0.1) | +26.4% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.2) | (0.9) | 0.4 | 0.1 | 0.4 | (0.3) | −165.9% | |
| Financing cash flow | (0.5) | (0.1) | (0.1) | (0.5) | (0.2) | (0.9) | −296.2% | |
| Free cash flow | 0.6 | 0.0 | 0.0 | 0.5 | 0.4 | 0.9 | +121.9% | |
| Net change in cash | 0.1 | (0.0) | 0.0 | (0.0) | 0.0 | 0.1 | +2680.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
