| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (13.3) | 0.2 | (1.4) | 1.1 | 0.7 | 2.0 | +175.1% | |
| Depreciation & amortization | 0.0 | 0.1 | 0.2 | 0.3 | 0.5 | 0.4 | −1.3% | |
| Stock-based compensation | 0.0 | 0.2 | 0.3 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | 0.0 | 0.2 | (1.0) | 1.0 | (0.1) | (0.6) | −1032.0% | |
| Operating cash flow | 0.3 | 0.4 | (0.5) | 2.4 | 1.0 | 1.8 | +76.6% | |
| Capital expenditure | (0.0) | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | +56.5% | |
| Acquisitions | 0.0 | (2.2) | (0.5) | (0.2) | 0.0 | (1.9) | −37561.5% | |
| Investing cash flow | (0.2) | (5.0) | 0.4 | (4.7) | (1.5) | (0.6) | +60.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.0) | (0.0) | (0.0) | (0.2) | (0.2) | 0.0 | +100.0% | |
| Financing cash flow | (0.0) | 4.8 | (0.1) | 3.4 | (0.3) | (0.4) | −18.9% | |
| Free cash flow | 0.3 | 0.4 | (0.6) | 2.2 | 0.9 | 1.7 | +103.4% | |
| Net change in cash | 0.1 | 0.2 | (0.3) | 1.0 | (0.7) | 1.8 | +344.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
