| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.1 | 3.3 | 2.4 | 2.4 | 4.6 | 5.5 | +19.9% | |
| Change in working capital | 13.0 | 3.0 | 14.9 | (157.8) | (45.1) | (16.2) | +64.2% | |
| Operating cash flow | 0.7 | 30.2 | 48.5 | (27.3) | 61.9 | 107.4 | +73.6% | |
| Capital expenditure | (8.0) | (1.1) | (3.1) | (8.9) | (7.2) | (5.8) | +18.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (7.3) | 29.1 | 45.3 | (36.2) | 54.7 | 101.5 | +85.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.