| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.4) | (8.3) | (4.9) | 0.7 | 3.5 | 6.7 | +89.8% | |
| Depreciation & amortization | 0.4 | 0.4 | 0.6 | 0.9 | 1.2 | 1.4 | +12.1% | |
| Stock-based compensation | 1.0 | 6.1 | 5.4 | 3.3 | 2.1 | 1.9 | −9.1% | |
| Change in working capital | 0.4 | (12.6) | (1.3) | 0.5 | (3.9) | (6.3) | −61.7% | |
| Operating cash flow | 0.3 | (15.7) | (3.0) | 1.8 | (1.8) | 2.9 | +257.6% | |
| Capital expenditure | (0.1) | (0.3) | (0.7) | (0.6) | (1.0) | (0.8) | +17.7% | |
| Acquisitions | 0.4 | 22.0 | (0.1) | 0.0 | 0.7 | 0.0 | −97.0% | |
| Investing cash flow | (12.0) | (21.3) | 0.4 | 1.1 | 4.6 | (0.7) | −115.3% | |
| 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) | (0.1) | (0.2) | (0.3) | (0.4) | 0.0 | +100.0% | |
| Financing cash flow | 7.6 | 36.2 | (0.4) | (0.3) | (0.7) | (0.4) | +38.9% | |
| Free cash flow | 0.2 | (16.0) | (3.6) | 1.1 | (2.8) | 2.1 | +174.5% | |
| Net change in cash | (4.1) | (0.7) | (3.0) | 2.5 | 2.4 | 2.0 | −15.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
