| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (2.5) | (15.6) | (0.0) | (0.6) | 0.1 | 2.4 | +2287.0% | |
| Depreciation & amortization | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | −0.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (4.3) | 1.3 | (10.6) | 0.1 | (29.0) | 20.6 | +171.1% | |
| Operating cash flow | (6.6) | (14.0) | (11.5) | 0.1 | (28.3) | 25.2 | +189.0% | |
| Capital expenditure | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 3.5 | 5.9 | 11.1 | (0.1) | 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 | 1.2 | 7.7 | 0.0 | 0.0 | 29.0 | (23.3) | −180.4% | |
| Financing cash flow | 1.2 | 7.7 | 0.0 | (0.1) | 29.0 | (25.1) | −186.5% | |
| Free cash flow | (6.7) | (14.0) | (11.5) | 0.1 | (28.3) | 25.2 | +189.0% | |
| Net change in cash | (1.8) | (0.4) | (0.4) | (0.0) | 0.7 | 0.1 | −83.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.