| INR billions | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | 9.7 | 9.2 | −4.8% | |
| Depreciation & amortization | 3.2 | — | 2.6 | 3.1 | 3.8 | 4.2 | +8.0% | |
| Stock-based compensation | — | — | — | — | 0.0 | 0.0 | +42.2% | |
| Change in working capital | (3.3) | — | (2.9) | 0.5 | (4.2) | (5.3) | −24.9% | |
| Operating cash flow | 5.3 | — | 5.7 | 9.1 | 8.5 | 8.5 | −0.1% | |
| Capital expenditure | (1.5) | — | (4.0) | (3.1) | (4.1) | (3.6) | +11.4% | |
| Acquisitions | — | — | — | — | 0.0 | (7.2) | — | |
| Investing cash flow | — | — | — | — | (0.9) | (11.9) | −1171.1% | |
| Dividends paid | (0.2) | — | (0.4) | (0.6) | 0.0 | (0.6) | — | |
| Share buybacks | — | — | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | — | (0.2) | 5.5 | +3453.4% | |
| Financing cash flow | — | — | — | — | (8.1) | 4.4 | +153.8% | |
| Free cash flow | 4.0 | 1.8 | 1.8 | 6.3 | 4.4 | 4.9 | +10.2% | |
| Net change in cash | — | — | — | — | (0.6) | (0.1) | +86.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.