| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.8 | (3.5) | (0.5) | 1.3 | 1.5 | (0.6) | −140.4% | |
| Depreciation & amortization | 0.2 | 0.1 | 0.1 | 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 | (0.1) | (2.5) | 1.5 | (1.8) | (1.8) | 0.9 | +151.5% | |
| Operating cash flow | (1.1) | (4.3) | (3.3) | (0.2) | (0.2) | (0.2) | −0.5% | |
| Capital expenditure | (0.0) | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | −26.5% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 3.0 | 3.4 | 5.5 | 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 | 1.7 | 4.7 | 4.3 | (0.2) | 1.7 | 0.0 | −98.4% | |
| Financing cash flow | 1.7 | 4.7 | 4.3 | (0.2) | 1.7 | 0.0 | −98.4% | |
| Free cash flow | (1.1) | (4.3) | (3.3) | (0.2) | (0.2) | (6.3) | −2814.4% | |
| Net change in cash | 0.7 | (1.2) | 1.0 | (0.5) | 1.4 | (0.2) | −113.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.