| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 5.1 | +153.8% | |
| Change in working capital | 0.6 | 1.9 | 8.9 | (6.9) | (43.3) | (9.7) | +77.6% | |
| Operating cash flow | 4.1 | 5.9 | 13.4 | 2.7 | (40.8) | (9.9) | +75.8% | |
| Capital expenditure | (3.2) | (0.2) | (0.2) | (0.4) | (4.0) | (18.5) | −358.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 0.9 | 5.6 | 13.1 | 2.2 | (44.8) | (28.4) | +36.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.