| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.3 | 0.5 | 1.5 | 1.1 | 1.8 | 1.7 | −3.0% | |
| Depreciation & amortization | 0.6 | 0.6 | 0.8 | 0.9 | 1.1 | 0.0 | −100.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.5) | (0.1) | (0.8) | (0.9) | (0.6) | 0.2 | +137.5% | |
| Operating cash flow | 0.8 | 1.1 | 1.1 | 1.3 | 2.1 | 3.3 | +57.9% | |
| Capital expenditure | (0.7) | (1.3) | (0.9) | (2.6) | (3.2) | (2.9) | +10.8% | |
| Acquisitions | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.3) | (1.3) | (0.9) | (2.5) | (2.9) | (2.9) | +1.4% | |
| Dividends paid | (0.1) | (0.1) | (0.1) | (0.3) | (0.3) | 0.0 | +100.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.2) | 0.6 | 0.2 | 2.2 | 1.7 | (0.6) | −131.8% | |
| Financing cash flow | (0.5) | 0.3 | (0.3) | 1.4 | 0.6 | (0.3) | −150.7% | |
| Free cash flow | 0.1 | (0.2) | 0.2 | (1.3) | (1.1) | 0.5 | +140.3% | |
| Net change in cash | (0.1) | 0.1 | (0.1) | 0.2 | (0.2) | 0.2 | +170.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
