| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (7.2) | (4.7) | 8.6 | 7.6 | (0.2) | (4.3) | −2161.2% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +3.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.6 | 0.7 | (1.2) | (0.3) | 1.0 | 0.0 | −99.2% | |
| Operating cash flow | (10.6) | (5.4) | (9.5) | (6.5) | (4.3) | (6.3) | −45.7% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 6.6 | 12.6 | 50.7 | (43.2) | 23.8 | 51.8 | +117.4% | |
| 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 | — | |
| Financing cash flow | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (10.6) | (5.4) | (9.5) | (6.6) | (4.3) | (6.3) | −45.7% | |
| Net change in cash | (3.9) | 7.2 | 41.2 | (49.7) | 19.5 | 45.5 | +133.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.