| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.2 | 0.7 | 0.8 | 1.3 | 1.6 | 3.2 | +94.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | +134.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | — | |
| Change in working capital | (0.8) | (1.0) | 1.8 | (3.5) | (4.0) | (6.2) | −53.0% | |
| Operating cash flow | (0.4) | (0.5) | 2.6 | (1.5) | (2.3) | (2.7) | −18.1% | |
| Capital expenditure | (0.0) | (0.1) | (0.5) | (0.1) | (0.3) | (1.0) | −243.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | (1.2) | −3855.8% | |
| Investing cash flow | 0.2 | (1.0) | (1.8) | (0.2) | (0.7) | (2.8) | −321.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.1 | 0.6 | (0.1) | 2.5 | 2.2 | 2.1 | −6.8% | |
| Financing cash flow | 0.2 | 1.5 | (0.2) | 2.2 | 4.0 | 6.0 | +51.4% | |
| Free cash flow | (0.5) | (0.6) | 2.2 | (1.3) | (2.6) | (3.7) | −44.3% | |
| Net change in cash | (0.1) | (0.0) | 0.6 | 0.6 | (0.7) | 0.6 | +181.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
