| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (56.2) | (55.6) | (45.5) | (50.5) | (35.6) | (101.1) | −184.0% | |
| Depreciation & amortization | 35.8 | 35.7 | 35.7 | 35.7 | 24.5 | 26.2 | +6.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 4.6 | 16.8 | 33.3 | 8.8 | 10.0 | 69.3 | +593.7% | |
| Operating cash flow | (11.2) | 3.5 | 26.2 | (5.1) | (5.5) | (5.3) | +3.1% | |
| 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 | 5.6 | 1.0 | 2.6 | (0.7) | 0.7 | (0.2) | −133.2% | |
| 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 | 3.7 | 3.7 | (28.1) | 0.0 | 3.7 | 5.4 | +44.8% | |
| Financing cash flow | (0.5) | (2.7) | (30.8) | (0.7) | 3.7 | 5.4 | +44.8% | |
| Free cash flow | (11.2) | 3.5 | 26.2 | (5.1) | (5.5) | (5.3) | +3.1% | |
| Net change in cash | 0.1 | (0.1) | 0.3 | 0.0 | 0.1 | (0.2) | −278.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.