| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 27.4 | (1.9) | (1.3) | (5.6) | (0.1) | (3.1) | −4347.3% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +11.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (32.1) | (0.5) | (1.7) | 4.5 | (0.0) | (0.0) | −24.2% | |
| Operating cash flow | (4.6) | (2.3) | (2.9) | (1.1) | (9.2) | (3.4) | +62.9% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | +100.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | +121.3% | |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (4.6) | (2.3) | (2.9) | (1.1) | (9.2) | (3.4) | +63.0% | |
| Net change in cash | (4.5) | (2.3) | (2.9) | (1.1) | (9.2) | (3.4) | +63.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.