| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 3.2 | 4.9 | 4.4 | 6.2 | 5.6 | 8.7 | +55.5% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | +76.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (1.9) | 1.1 | (4.0) | (1.3) | (89.6) | (5.3) | +94.1% | |
| Operating cash flow | (0.2) | 4.4 | (1.3) | 3.2 | (83.1) | 2.6 | +103.2% | |
| Capital expenditure | (0.0) | 0.0 | (0.0) | 0.0 | (0.4) | (0.1) | +81.2% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | (3.2) | (0.0) | 0.0 | 84.9 | (1.3) | −101.5% | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (0.2) | 4.4 | (1.3) | 3.2 | (83.5) | 2.6 | +103.1% | |
| Net change in cash | (0.2) | 1.1 | (1.3) | 3.2 | 1.7 | 5.0 | +188.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.