| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (231.5) | (18.4) | (124.5) | 67.5 | 35.4 | (1.3) | −103.6% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (59.2) | (61.7) | 2.2 | 78.3 | 48.0 | 5.1 | −89.4% | |
| Operating cash flow | (6.3) | (55.5) | (11.7) | 69.2 | 36.1 | (0.0) | −100.1% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.1 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.1 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | — | |
| 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 | 6.0 | 55.4 | 11.8 | (69.5) | (36.3) | 0.0 | +100.0% | |
| Financing cash flow | 6.0 | 55.4 | 11.8 | (69.5) | (36.3) | 0.0 | +100.0% | |
| Free cash flow | (6.3) | (55.5) | (11.7) | 69.2 | 36.1 | (0.0) | −100.1% | |
| Net change in cash | (0.2) | (0.0) | 0.1 | 0.1 | (0.1) | (0.0) | +79.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.