| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 5.9 | 3.3 | 6.5 | 4.6 | 28.2 | 11.2 | −60.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 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 | (22.7) | 0.7 | 11.8 | (0.5) | (4.0) | (5.9) | −48.6% | |
| Operating cash flow | (20.1) | 2.4 | 13.2 | 1.2 | (2.1) | (4.8) | −135.0% | |
| 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 | 20.7 | (3.1) | (12.8) | (0.3) | 1.1 | 6.2 | +472.7% | |
| 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 | (20.1) | 2.4 | 13.2 | 1.2 | (2.1) | (4.8) | −135.0% | |
| Net change in cash | 0.6 | (0.6) | 0.4 | 0.9 | (1.0) | 1.3 | +235.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.