| INR billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.8) | (1.2) | (1.2) | (1.1) | (1.6) | (2.8) | −71.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | −3.6% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.1) | (0.0) | 0.1 | 0.1 | 0.1 | (0.2) | −282.1% | |
| Operating cash flow | (1.0) | (1.3) | (1.0) | (1.2) | (1.5) | (3.0) | −100.4% | |
| Capital expenditure | (0.1) | (0.2) | (0.0) | 1.2 | (0.4) | (0.1) | +86.4% | |
| Acquisitions | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.6 | (0.2) | (2.6) | 0.9 | 1.5 | (4.7) | −412.4% | |
| 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 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | +100.0% | |
| Financing cash flow | 0.3 | 1.5 | 4.0 | (0.0) | (0.0) | 7.6 | +106786.5% | |
| Free cash flow | (1.0) | (1.5) | (1.1) | (1.2) | (1.9) | (3.0) | −62.9% | |
| Net change in cash | (0.1) | (0.0) | 0.3 | (0.2) | 0.0 | 3.2 | +700836.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
