| INR millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.0 | (8.7) | (7.8) | (32.3) | 0.1 | 7.7 | +9226.1% | |
| Depreciation & amortization | 4.2 | 4.2 | 1.6 | 0.2 | 0.0 | 0.1 | +56.8% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (14.5) | 4.6 | 6.1 | 33.8 | (0.3) | (3.1) | −873.3% | |
| Operating cash flow | (6.2) | 0.1 | (0.1) | 1.7 | (0.1) | 7.3 | +8720.6% | |
| Capital expenditure | (1.3) | 0.0 | 0.0 | (2.0) | 0.0 | (7.3) | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| Investing cash flow | (1.3) | 0.0 | 0.0 | (2.0) | 0.0 | (0.8) | — | |
| 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 | 7.6 | 0.0 | 0.0 | 0.0 | 0.0 | (5.5) | −39385.7% | |
| Financing cash flow | 7.6 | 0.0 | 0.0 | (0.0) | (0.1) | (5.5) | −8991.7% | |
| Free cash flow | (7.6) | 0.1 | (0.1) | (0.3) | (0.1) | 0.0 | +100.0% | |
| Net change in cash | 0.5 | 0.1 | (0.1) | (0.3) | (0.1) | 1.0 | +779.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.