| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 3.7 | 0.6 | 0.0 | (0.9) | (2.9) | 5.0 | +270.5% | |
| 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 | (3.4) | (0.1) | 0.1 | 0.6 | 3.9 | (6.3) | −264.2% | |
| Operating cash flow | (0.3) | 0.3 | 0.2 | (0.4) | 0.9 | (1.3) | −249.7% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | (0.7) | 0.0 | 1.3 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 0.0 | (3.7) | (0.2) | 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 | 0.0 | 0.0 | (1.2) | 0.0 | (1.0) | 0.0 | +100.0% | |
| Financing cash flow | 0.0 | 0.0 | (1.2) | 0.1 | (1.0) | 1.4 | +239.4% | |
| Free cash flow | (0.3) | 0.3 | 0.2 | (0.3) | 0.9 | 0.0 | −100.0% | |
| Net change in cash | (0.3) | 0.3 | 0.2 | (0.3) | (0.1) | 0.1 | +159.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.