| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.1 | 0.2 | 0.5 | 0.8 | 1.1 | 2.1 | +79.8% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +25.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | (0.2) | (0.3) | (0.3) | (0.7) | (3.1) | (0.7) | +79.1% | |
| Operating cash flow | (0.1) | 0.1 | 0.3 | 0.2 | (0.1) | 1.7 | +1369.9% | |
| Capital expenditure | (0.0) | (0.1) | (0.1) | (0.2) | (0.3) | (0.1) | +53.0% | |
| Acquisitions | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.0) | (0.1) | (0.1) | (1.4) | 1.1 | (2.2) | −301.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (0.0) | (0.1) | (0.1) | −25.6% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.1 | 0.0 | (0.0) | (0.3) | (0.0) | 2.7 | +11269.9% | |
| Financing cash flow | 0.1 | 0.0 | (0.1) | 2.1 | (0.2) | 2.5 | +1505.2% | |
| Free cash flow | (0.1) | (0.0) | 0.1 | (0.0) | (0.4) | 1.6 | +502.7% | |
| Net change in cash | 0.0 | 0.0 | 0.1 | 0.8 | 0.8 | 4.2 | +420.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
