| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (7.7) | 14.9 | (7.1) | (2.6) | (2.6) | (81.6) | −3044.7% | |
| Depreciation & amortization | 0.1 | 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 | 2.8 | (19.0) | 13.6 | 1.2 | 0.4 | 36.6 | +10152.9% | |
| Operating cash flow | (3.4) | (4.0) | 6.6 | (1.3) | (2.3) | (50.2) | −2130.0% | |
| Capital expenditure | (2.3) | 0.0 | 0.0 | 1.3 | 0.0 | 50.2 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (2.3) | 0.0 | 0.0 | 0.0 | 0.0 | 32.6 | — | |
| 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 | 5.5 | 4.0 | 6.7 | 1.3 | 2.2 | 0.0 | −100.0% | |
| Financing cash flow | 5.5 | 4.0 | (6.7) | 1.3 | 2.2 | 33.9 | +1417.9% | |
| Free cash flow | (5.7) | (4.0) | 6.6 | (1.3) | (2.3) | (50.2) | −2130.0% | |
| Net change in cash | (0.3) | 0.1 | (0.0) | (0.0) | (0.0) | 16.3 | +87072.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.