| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | 2.9 | 4.1 | +39.8% | |
| Depreciation & amortization | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.6 | +64.1% | |
| Stock-based compensation | — | — | — | — | 0.0 | 0.0 | — | |
| Change in working capital | 0.7 | (0.6) | (0.8) | (2.5) | (9.5) | (12.4) | −30.3% | |
| Operating cash flow | 1.5 | 0.7 | 1.1 | (0.3) | (6.8) | (7.6) | −12.1% | |
| Capital expenditure | (0.3) | (0.1) | (0.5) | (0.3) | (0.5) | (0.7) | −23.8% | |
| Acquisitions | — | — | — | — | 0.0 | 0.0 | +8455.4% | |
| Investing cash flow | — | — | — | — | (0.1) | (0.9) | −1692.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | — | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | — | — | 4.3 | 7.6 | +77.3% | |
| Financing cash flow | — | — | — | — | 11.7 | 8.0 | −31.7% | |
| Free cash flow | 1.1 | 0.7 | 0.6 | (0.6) | (7.3) | (8.2) | −12.9% | |
| Net change in cash | — | — | — | — | 0.7 | (0.4) | −157.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.