| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.9 | 1.9 | 3.3 | 0.5 | 0.9 | 18.3 | +1869.5% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | −65.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.1) | (0.6) | (0.0) | 0.5 | 0.9 | (0.4) | −148.9% | |
| Operating cash flow | 0.1 | (0.6) | (0.8) | 0.4 | 0.2 | 1.3 | +745.7% | |
| Capital expenditure | (0.1) | (0.1) | (0.2) | (0.2) | (0.1) | (0.2) | −40.3% | |
| Acquisitions | (0.4) | (0.1) | (0.5) | 0.0 | 3.6 | 0.0 | −100.0% | |
| Investing cash flow | 1.0 | (3.2) | 1.7 | 7.3 | 2.2 | 8.6 | +288.6% | |
| Dividends paid | (0.3) | (0.2) | (0.1) | (0.5) | (0.2) | (0.5) | −150.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.2) | 4.6 | 0.4 | (6.0) | (1.0) | (9.4) | −863.1% | |
| Financing cash flow | (1.1) | 3.9 | (0.9) | (8.0) | (2.3) | (9.9) | −331.4% | |
| Free cash flow | (0.0) | (0.7) | (1.0) | 0.2 | 0.0 | 1.1 | +11922.2% | |
| Net change in cash | 0.0 | 0.0 | 0.1 | (0.3) | 0.1 | 0.3 | +304.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
