| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 | +22.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | −5.6% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (7.8) | 75.6 | (18.4) | 25.5 | (52.3) | 1.9 | +103.7% | |
| Operating cash flow | (7.7) | 75.7 | (18.2) | 25.7 | 1.6 | (2.2) | −236.9% | |
| Capital expenditure | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 7.5 | (52.1) | (4.6) | (25.3) | 0.4 | 0.5 | +9.5% | |
| Free cash flow | (7.7) | 75.7 | (18.2) | 25.7 | 1.6 | (2.2) | −236.9% | |
| Net change in cash | (0.1) | 23.6 | (22.9) | 0.4 | 2.0 | (1.7) | −183.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.