| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.0 | 0.8 | 1.3 | 1.8 | 2.6 | 1.9 | −24.6% | |
| Depreciation & amortization | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.9 | +53.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.6 | (0.1) | (0.5) | (0.8) | 0.2 | (0.2) | −206.8% | |
| Operating cash flow | 1.2 | 1.4 | 1.2 | 1.1 | 2.5 | 2.7 | +5.7% | |
| Capital expenditure | (2.4) | (0.9) | (0.8) | (0.9) | (3.2) | (5.0) | −56.5% | |
| Acquisitions | (0.6) | 0.0 | (0.2) | 0.0 | 0.0 | 0.1 | +96.6% | |
| Investing cash flow | (3.0) | (0.9) | (1.0) | (0.8) | (2.1) | (4.7) | −123.1% | |
| Dividends paid | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | +0.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 1.5 | 0.9 | 0.3 | (4.7) | 3.3 | 1.8 | −43.9% | |
| Financing cash flow | 1.8 | 0.3 | 0.2 | 1.3 | 3.0 | 1.6 | −46.8% | |
| Free cash flow | (1.2) | 0.5 | 0.4 | 0.3 | (0.7) | (2.3) | −247.3% | |
| Net change in cash | 0.1 | 0.8 | 0.3 | 1.7 | 3.5 | (3.1) | −189.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.