| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.7 | 1.3 | 2.8 | 1.8 | 0.5 | 0.6 | +9.2% | |
| Depreciation & amortization | 0.5 | 1.3 | 1.2 | 1.5 | 1.4 | 1.6 | +9.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Change in working capital | 0.0 | (0.8) | (2.2) | (1.3) | 0.8 | 0.5 | −38.5% | |
| Operating cash flow | 1.6 | 2.4 | 1.8 | 2.8 | 3.8 | 3.1 | −17.7% | |
| Capital expenditure | (0.8) | (1.3) | (0.7) | (0.6) | (0.6) | (0.8) | −23.9% | |
| Acquisitions | (0.2) | (0.1) | (2.6) | (0.2) | 0.1 | (0.5) | −816.4% | |
| Investing cash flow | (0.7) | (1.2) | (3.1) | (0.3) | (0.5) | (1.6) | −212.4% | |
| Dividends paid | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | +1.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 1.3 | (0.0) | 2.3 | (1.0) | (0.7) | 1.1 | +259.5% | |
| Financing cash flow | 1.0 | (0.6) | 1.3 | (2.4) | (2.0) | 0.4 | +121.4% | |
| Free cash flow | 0.8 | 1.0 | 1.2 | 2.2 | 3.2 | 2.3 | −26.1% | |
| Net change in cash | 2.0 | 0.5 | 0.2 | 0.1 | 1.3 | 2.4 | +93.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
