| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.4 | 1.2 | 0.3 | 0.6 | 0.5 | 1.3 | +186.2% | |
| Depreciation & amortization | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | +2.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.0) | (0.2) | 0.0 | (0.2) | 0.0 | (1.4) | −3017.0% | |
| Operating cash flow | 2.3 | 1.9 | 1.4 | 1.8 | 1.3 | 1.0 | −21.4% | |
| Capital expenditure | (0.8) | (1.2) | (1.3) | (1.0) | (1.3) | (3.5) | −177.7% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | +178.1% | |
| Investing cash flow | (1.7) | (1.3) | (0.6) | (1.1) | (1.4) | (3.1) | −119.4% | |
| Dividends paid | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.5) | −1225.0% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.3 | (0.0) | (0.1) | (0.1) | 0.1 | 2.5 | +1818.2% | |
| Financing cash flow | (0.4) | (0.7) | (0.9) | (0.9) | 0.0 | 1.9 | +4737.0% | |
| Free cash flow | 1.6 | 0.6 | 0.1 | 0.8 | 0.0 | (2.5) | −5206.9% | |
| Net change in cash | 0.2 | (0.2) | (0.1) | (0.2) | 0.7 | 0.6 | −15.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
