| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.0 | 1.8 | 2.9 | 9.2 | 5.1 | 7.5 | +47.9% | |
| Change in working capital | (5.6) | (84.6) | (49.1) | 93.0 | (39.8) | (12.6) | +68.2% | |
| Operating cash flow | 5.4 | (71.1) | (35.2) | 103.4 | (35.2) | (0.5) | +98.6% | |
| Capital expenditure | (3.2) | (0.4) | (5.2) | (17.5) | (3.4) | (2.8) | +18.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 2.2 | (71.5) | (40.4) | 86.0 | (38.6) | (3.2) | +91.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.