| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.3 | 1.4 | 1.2 | 2.2 | 1.7 | 2.0 | +20.9% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | +12.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +97.4% | |
| Change in working capital | (0.5) | 0.2 | (0.7) | (0.3) | (0.4) | (1.0) | −158.4% | |
| Operating cash flow | 0.9 | 1.4 | 0.4 | 1.6 | 1.3 | 1.6 | +23.5% | |
| Capital expenditure | (0.1) | (0.0) | (0.2) | (0.1) | (0.1) | (0.1) | −147.1% | |
| Acquisitions | 1.3 | 0.5 | 0.4 | (0.2) | (0.1) | (0.0) | +80.6% | |
| Investing cash flow | (1.4) | (0.4) | (0.5) | (0.6) | (0.4) | (0.2) | +53.8% | |
| Dividends paid | 0.0 | 0.0 | (0.1) | (0.1) | (0.2) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | (0.5) | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | (0.0) | 0.0 | (0.0) | (0.1) | (0.2) | −33.7% | |
| Financing cash flow | (0.1) | (0.1) | (0.2) | (0.7) | (0.4) | (0.2) | +55.5% | |
| Free cash flow | 0.8 | 1.4 | 0.2 | 1.4 | 1.2 | 1.5 | +18.0% | |
| Net change in cash | (0.6) | 0.8 | (0.3) | 0.4 | 0.6 | 1.3 | +134.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
