| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | 0.7 | 0.7 | +10.2% | |
| Depreciation & amortization | 0.9 | 1.0 | 1.5 | 2.0 | 2.8 | 3.8 | +39.2% | |
| Stock-based compensation | — | — | — | — | 0.1 | 0.1 | +134.8% | |
| Change in working capital | (0.2) | 0.1 | 0.3 | (0.1) | (0.5) | 0.7 | +257.2% | |
| Operating cash flow | 0.6 | 0.7 | 1.8 | 2.3 | 0.0 | 6.2 | +14360.9% | |
| Capital expenditure | (0.5) | (0.6) | (1.5) | (1.5) | (0.0) | (2.1) | −8926.8% | |
| Acquisitions | — | — | — | — | 0.0 | 0.0 | — | |
| Investing cash flow | — | — | — | — | (2.0) | (2.2) | −10.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | — | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | — | (0.0) | 0.3 | +26076.1% | |
| Financing cash flow | — | — | — | — | (1.2) | (3.8) | −204.1% | |
| Free cash flow | 0.2 | 0.1 | 0.4 | 0.8 | 0.0 | 4.1 | +20889.1% | |
| Net change in cash | — | — | — | — | 0.4 | 0.5 | +40.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.