| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.0 | 0.0 | 0.5 | 16.0 | 16.1 | 15.6 | −3.2% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | +30.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.2 | (0.0) | 20.1 | 0.3 | (99.8) | 4.2 | +104.2% | |
| Operating cash flow | 0.2 | 0.0 | 20.5 | (6.8) | (100.8) | 11.7 | +111.6% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | (0.0) | (0.4) | (1.1) | −152.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | (0.0) | (11.7) | 14.4 | 64.1 | (223.7) | −449.2% | |
| Dividends paid | 0.0 | 0.0 | (8.9) | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.2) | 0.0 | 0.0 | (7.4) | 39.7 | 178.2 | +349.1% | |
| Financing cash flow | (0.3) | 0.0 | (8.9) | (7.5) | 39.6 | 214.5 | +441.4% | |
| Free cash flow | 0.2 | 0.0 | 20.5 | (6.8) | (101.3) | 10.6 | +110.5% | |
| Net change in cash | (0.0) | 0.0 | 0.6 | 0.1 | 2.9 | 30.7 | +977.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.