| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (35.4) | (32.1) | (34.6) | (38.7) | (37.3) | (20.9) | +44.1% | |
| Depreciation & amortization | 0.5 | 0.5 | 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 | (0.9) | 1.8 | (2.0) | 1.3 | (2.7) | 1.4 | +153.1% | |
| Operating cash flow | (9.6) | (6.9) | (12.0) | (9.2) | (10.9) | (2.3) | +78.5% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | — | |
| 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 | (3.4) | −8385.4% | |
| 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 | 9.9 | 9.2 | 12.1 | 12.0 | 11.4 | 5.5 | −51.7% | |
| Financing cash flow | 9.6 | 6.9 | 12.0 | 9.2 | 10.9 | 5.5 | −49.1% | |
| Free cash flow | (9.6) | (6.9) | (12.0) | (9.2) | (10.9) | 0.0 | +100.0% | |
| Net change in cash | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.2) | −21300.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.