| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (17.6) | (0.4) | (0.0) | 0.3 | 0.4 | 0.6 | +57.5% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +47.6% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| Change in working capital | (0.2) | (0.6) | (0.4) | (0.6) | (2.2) | (3.0) | −37.3% | |
| Operating cash flow | (0.0) | (1.0) | (0.4) | (0.2) | (1.7) | (2.5) | −47.6% | |
| Capital expenditure | 0.0 | (0.0) | (0.1) | (0.1) | (0.2) | (0.4) | −122.7% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4.5% | |
| Investing cash flow | 0.0 | (0.0) | (0.1) | (0.1) | (0.2) | (0.4) | −124.1% | |
| 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 | (0.1) | (0.2) | (0.6) | (0.7) | −22.9% | |
| Financing cash flow | 0.0 | 1.7 | (0.0) | 0.3 | 6.2 | (0.7) | −111.7% | |
| Free cash flow | (0.0) | (1.0) | (0.5) | (0.3) | (1.9) | (3.0) | −54.9% | |
| Net change in cash | (0.0) | 0.7 | (0.5) | 0.1 | 4.9 | 1.7 | −66.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
