| INR millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (4.0) | (4.7) | (1.2) | (0.6) | 32.1 | (1.9) | −105.9% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | −93.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.7) | 2.7 | 7.2 | 0.0 | (0.3) | (1.6) | −408.6% | |
| Operating cash flow | (4.5) | (1.9) | 6.2 | (0.4) | (3.0) | (4.0) | −36.9% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | (0.2) | −105.6% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 37.5 | 0.0 | −100.0% | |
| Investing cash flow | 0.6 | 1.9 | 0.0 | 0.0 | 31.8 | 5.9 | −81.6% | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | — | |
| Financing cash flow | 0.2 | 0.4 | (7.7) | 0.4 | (25.2) | 4.5 | +117.9% | |
| Free cash flow | (4.5) | (1.9) | 6.2 | (0.4) | (3.0) | (4.2) | −42.5% | |
| Net change in cash | (3.7) | 0.5 | (1.5) | 0.1 | 3.6 | 6.3 | +75.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.