| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.4 | 3.0 | (1.3) | (3.0) | 8.5 | 5.5 | −34.4% | |
| Depreciation & amortization | 1.6 | 1.6 | 1.6 | 1.0 | 1.0 | 0.9 | −10.3% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.6) | (1.7) | 0.4 | (9.6) | (7.8) | 4.3 | +154.6% | |
| Operating cash flow | 0.4 | (0.1) | (0.1) | (0.0) | 1.2 | 8.9 | +654.5% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | (13.3) | (6.5) | +51.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | (12.3) | −72347.1% | |
| 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 | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (0.3) | (0.1) | (0.2) | (0.2) | (0.2) | 4.5 | +2907.4% | |
| Free cash flow | 0.4 | (0.1) | (0.1) | (0.0) | 1.2 | 2.3 | +98.1% | |
| Net change in cash | 0.1 | (0.2) | (0.2) | (0.2) | 1.0 | 1.1 | +8.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.