| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.0 | 2.0 | 2.1 | 9.1 | 5.5 | 17.6 | +221.2% | |
| Change in working capital | (0.1) | (12.5) | (36.5) | (276.4) | (240.8) | (45.5) | +81.1% | |
| Operating cash flow | 0.7 | 4.2 | (27.2) | (222.0) | (127.1) | 36.0 | +128.3% | |
| Capital expenditure | 0.0 | (12.9) | (1.0) | (1.0) | (67.1) | (55.7) | +17.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 0.7 | (8.7) | (28.2) | (222.9) | (156.4) | (19.7) | +87.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.