| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.2 | 3.0 | 3.3 | 2.0 | 3.4 | 6.7 | +95.5% | |
| Change in working capital | 3.7 | (22.9) | (35.5) | (44.1) | (152.7) | (251.2) | −64.5% | |
| Operating cash flow | 17.0 | (10.5) | (12.6) | (12.1) | (102.5) | (182.8) | −78.4% | |
| Capital expenditure | (0.3) | (6.4) | (1.5) | (0.2) | (7.9) | (45.7) | −477.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 16.7 | (17.0) | (14.1) | (12.3) | (110.4) | (228.5) | −107.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.