| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.0) | 0.1 | 0.1 | 0.2 | 0.5 | (0.2) | −132.8% | |
| Depreciation & amortization | 0.1 | 0.2 | 0.2 | 0.2 | 0.6 | 1.7 | +181.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | +5.5% | |
| Operating cash flow | 0.1 | 0.3 | 0.4 | 0.4 | 1.1 | 1.4 | +25.6% | |
| Capital expenditure | (0.2) | (0.2) | (0.2) | (1.5) | (1.3) | (12.6) | −902.5% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +32.5% | |
| Investing cash flow | (0.2) | (0.2) | (0.2) | (1.4) | (10.2) | (4.6) | +55.2% | |
| 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 | 0.0 | — | |
| Debt issued / repaid | 0.0 | (0.0) | (0.0) | 1.0 | (0.9) | 0.9 | +199.1% | |
| Financing cash flow | 0.0 | (0.0) | (0.0) | 0.9 | 13.6 | 1.7 | −87.4% | |
| Free cash flow | (0.1) | 0.0 | 0.2 | (1.0) | (0.1) | (11.2) | −9015.8% | |
| Net change in cash | 0.0 | 0.0 | 0.1 | (0.1) | 13.5 | (1.0) | −107.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
