| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 4.1 | 2.9 | 1.3 | 0.6 | 2.4 | 3.4 | +41.8% | |
| Change in working capital | 93.3 | 29.7 | (5.7) | (4.7) | (125.4) | (231.0) | −84.3% | |
| Operating cash flow | 47.4 | (1.2) | (41.6) | 4.4 | (111.7) | (214.0) | −91.7% | |
| Capital expenditure | (0.2) | (0.3) | (0.1) | (5.1) | (2.5) | (25.0) | −883.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 47.2 | (1.5) | (41.6) | (0.7) | (114.2) | (239.0) | −109.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.