| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.6) | 0.4 | 0.9 | 1.2 | 2.1 | 1.0 | −52.8% | |
| Depreciation & amortization | 1.2 | 1.3 | 1.4 | 1.4 | 1.7 | 2.1 | +24.6% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.5 | (1.4) | (0.7) | (0.3) | (0.0) | (1.2) | −2374.1% | |
| Operating cash flow | 1.3 | 0.2 | 1.9 | 2.3 | 4.7 | 2.5 | −46.7% | |
| Capital expenditure | (1.0) | (1.3) | (1.6) | (2.1) | (2.2) | (3.2) | −40.6% | |
| Acquisitions | 0.3 | (0.2) | 0.0 | 0.2 | (0.1) | 2.4 | +2118.8% | |
| Investing cash flow | (1.0) | (1.1) | (1.5) | (1.1) | (2.4) | (0.5) | +81.3% | |
| Dividends paid | (0.1) | 0.0 | (0.2) | (0.2) | (0.4) | (0.5) | −52.5% | |
| Share buybacks | (0.1) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.3 | 1.3 | 0.6 | (0.3) | (1.8) | (1.0) | +44.1% | |
| Financing cash flow | (0.4) | 0.7 | (0.1) | (1.4) | (2.4) | (1.8) | +23.4% | |
| Free cash flow | 0.3 | (1.2) | 0.3 | 0.2 | 2.5 | (0.6) | −126.1% | |
| Net change in cash | 0.0 | (0.3) | 0.2 | (0.1) | 0.0 | 0.1 | +179.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
