| INR millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (2.3) | (5.2) | (55.4) | (3.7) | (5.3) | (2.8) | +47.3% | |
| Depreciation & amortization | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −43.5% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 2.4 | 3.4 | 8.6 | 3.4 | 57.4 | 44.2 | −23.0% | |
| Operating cash flow | 0.1 | (5.2) | (46.8) | (0.0) | 52.1 | 41.4 | −20.5% | |
| 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 | 57.2 | 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 | 2.1 | (10.7) | 0.0 | (52.0) | (41.5) | +20.2% | |
| Financing cash flow | 0.0 | 2.1 | (10.7) | 0.0 | (52.0) | (41.5) | +20.2% | |
| Free cash flow | 0.1 | (5.2) | (46.8) | (0.0) | 52.1 | 41.4 | −20.5% | |
| Net change in cash | 0.1 | (5.2) | (0.3) | (0.0) | 0.1 | (0.1) | −165.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.