| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.0 | (0.2) | (0.1) | (0.6) | (0.0) | (0.7) | −3149.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −1.1% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.0) | 0.1 | (0.1) | 0.3 | 0.1 | (0.6) | −822.5% | |
| Operating cash flow | 0.2 | 0.2 | (0.1) | (0.0) | 0.3 | (1.2) | −483.2% | |
| Capital expenditure | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.2) | −1813.5% | |
| Acquisitions | (0.1) | (0.1) | (0.1) | 0.0 | 0.0 | 0.3 | +3525.5% | |
| Investing cash flow | (0.0) | 0.0 | 0.1 | (0.0) | (0.1) | (0.3) | −302.1% | |
| 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 | 0.1 | (0.2) | 0.1 | 0.2 | (0.0) | (0.3) | −1944.3% | |
| Financing cash flow | (0.1) | (0.3) | (0.0) | 0.1 | (0.2) | 1.6 | +762.1% | |
| Free cash flow | 0.1 | 0.2 | (0.1) | (0.1) | 0.3 | (1.4) | −556.8% | |
| Net change in cash | 0.1 | (0.0) | (0.0) | 0.0 | (0.0) | 0.1 | +1918.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
