| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | +0.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 1.0 | +5978.2% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.7 | (1.5) | (82.7) | 11.4 | 61.2 | 12.5 | −79.6% | |
| Operating cash flow | 1.1 | (1.1) | (82.5) | 19.1 | 66.1 | 12.9 | −80.4% | |
| Capital expenditure | (1.6) | 0.0 | (3.3) | (0.7) | 0.0 | (12.9) | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | — | |
| Investing cash flow | 0.0 | 0.0 | (0.8) | (0.7) | 0.2 | 1.0 | +508.0% | |
| 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 | 0.0 | 0.0 | 84.2 | (9.6) | (61.5) | (13.1) | +78.6% | |
| Financing cash flow | 0.0 | 0.0 | 84.2 | (17.2) | (66.2) | (13.1) | +80.1% | |
| Free cash flow | 1.1 | (1.1) | (85.8) | 18.5 | 66.1 | 0.0 | −100.0% | |
| Net change in cash | 1.1 | (1.1) | 1.0 | 1.3 | 0.1 | 0.8 | +649.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.