| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.9) | 1.4 | 8.5 | 17.8 | 28.6 | 64.4 | +124.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | +105.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (45.2) | 4.8 | (167.0) | 13.9 | 9.0 | 0.2 | −97.3% | |
| Operating cash flow | (46.8) | 5.9 | (153.8) | 21.4 | 37.6 | (2.9) | −107.8% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | (0.4) | (0.3) | 0.0 | +100.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.8 | 0.9 | (0.0) | 6.3 | 10.0 | 48.9 | +388.4% | |
| 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 | 11.4 | (11.2) | 2.7 | (2.9) | 0.0 | 18.0 | — | |
| Financing cash flow | 11.4 | (11.2) | 153.9 | (2.9) | (38.4) | 17.9 | +146.8% | |
| Free cash flow | (46.8) | 5.9 | (153.8) | 21.0 | 37.3 | (2.9) | −107.8% | |
| Net change in cash | 3.8 | (4.3) | 0.1 | 24.9 | 9.3 | 64.0 | +589.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.