| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.1 | 1.0 | 1.3 | 1.2 | 1.1 | 2.5 | +120.0% | |
| Change in working capital | (24.0) | 25.1 | (128.2) | (67.3) | (163.4) | (96.6) | +40.9% | |
| Operating cash flow | (3.5) | 51.9 | (67.0) | 13.9 | (71.9) | 1.9 | +102.7% | |
| Capital expenditure | (0.4) | (32.7) | (0.4) | (87.7) | (109.9) | (31.2) | +71.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (3.8) | 49.8 | (67.4) | 12.9 | (88.3) | (5.1) | +94.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.