| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.2 | 0.0 | 0.5 | (1.3) | (1.3) | 22.0 | +1797.4% | |
| Depreciation & amortization | 1.3 | 1.4 | 1.1 | 1.1 | 0.9 | 0.0 | −94.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (5.0) | 0.1 | (1.7) | 3.8 | 6.6 | 5.2 | −21.0% | |
| Operating cash flow | (13.8) | (6.9) | (5.9) | (1.8) | 0.6 | 1.4 | +129.9% | |
| Capital expenditure | (0.1) | (0.2) | (0.1) | (7.5) | 0.0 | (1.4) | — | |
| Acquisitions | 2.0 | 0.1 | 0.3 | 0.0 | 0.0 | 29.4 | — | |
| Investing cash flow | 13.9 | 9.9 | 9.6 | 0.8 | 7.7 | 56.2 | +626.0% | |
| 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 | (1.0) | 29.9 | (5.7) | (3.3) | (5.8) | (18.7) | −221.6% | |
| Financing cash flow | (1.4) | (3.0) | (3.9) | 0.9 | (7.9) | (57.1) | −625.7% | |
| Free cash flow | (14.0) | (7.1) | (6.0) | (3.9) | 0.6 | 0.0 | −100.0% | |
| Net change in cash | (1.3) | 0.1 | (0.2) | (0.2) | 0.5 | 0.5 | +6.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.