| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.9 | 2.4 | 2.4 | 3.1 | 4.0 | 4.8 | +20.8% | |
| Depreciation & amortization | 0.2 | 0.9 | 1.0 | 1.2 | 1.2 | 1.3 | +8.6% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.3) | (0.6) | (2.3) | (0.4) | (0.2) | 0.0 | +119.6% | |
| Operating cash flow | 0.9 | 2.3 | 1.0 | 3.4 | 5.8 | 6.1 | +4.6% | |
| Capital expenditure | (0.5) | (2.9) | (2.3) | (2.0) | (2.4) | (3.5) | −43.7% | |
| Acquisitions | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 1.1 | +25854.1% | |
| Investing cash flow | (0.7) | (2.1) | (2.3) | (2.5) | (4.6) | (6.7) | −45.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | −5.4% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.3 | (0.0) | 1.5 | (0.8) | (0.8) | 1.7 | +301.8% | |
| Financing cash flow | (0.2) | (0.2) | 1.3 | (1.0) | (1.1) | 1.6 | +241.0% | |
| Free cash flow | 0.5 | (0.5) | (1.3) | 1.4 | 3.4 | 2.6 | −23.5% | |
| Net change in cash | 0.0 | 0.1 | (0.0) | (0.1) | 0.1 | 5.0 | +9828.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
