| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 11.5 | 14.6 | 21.5 | 37.9 | 69.3 | 120.2 | +73.6% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (14.6) | (13.0) | (16.4) | (33.4) | 0.3 | 16.8 | +5780.1% | |
| Operating cash flow | (6.3) | (2.2) | 1.5 | 2,835.7 | (21.8) | (5.5) | +74.7% | |
| 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 | 6.4 | 1.9 | (0.7) | (2,835.7) | 22.1 | 6.5 | −70.8% | |
| 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 | (445.2) | (2,835.7) | 0.0 | (0.9) | — | |
| Free cash flow | (6.3) | (2.2) | 1.5 | 2,835.7 | (21.8) | (5.5) | +74.7% | |
| Net change in cash | 0.1 | (0.3) | 0.8 | 0.0 | 0.4 | 0.0 | −91.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.