| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.0 | 1.2 | 1.7 | 1.0 | 1.1 | 1.2 | +9.2% | |
| Depreciation & amortization | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | +22.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.9) | (1.1) | (0.8) | (0.6) | (0.8) | 0.2 | +122.9% | |
| Operating cash flow | 0.3 | 0.4 | 1.1 | 1.0 | 0.9 | 2.0 | +121.6% | |
| Capital expenditure | (0.3) | (0.5) | (0.8) | (0.9) | (1.1) | (1.6) | −42.6% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.3) | (0.5) | (0.7) | (0.9) | (1.1) | (1.6) | −41.8% | |
| Dividends paid | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | −50.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.3) | (0.4) | (0.2) | 0.1 | 0.5 | (0.4) | −189.8% | |
| Financing cash flow | (0.0) | 0.0 | (0.4) | (0.1) | 0.3 | (0.5) | −304.5% | |
| Free cash flow | 0.0 | (0.0) | 0.3 | 0.1 | (0.2) | 0.5 | +343.9% | |
| Net change in cash | 0.0 | (0.0) | 0.0 | 0.0 | 0.1 | 0.3 | +318.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
