| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 38.1 | 1.7 | 1.6 | 1.7 | 1.7 | 1.6 | −4.9% | |
| Change in working capital | 11.5 | (7.2) | (4.1) | (0.2) | (10.4) | 0.6 | +105.5% | |
| Operating cash flow | (125.7) | (145.2) | (153.2) | (169.7) | (195.1) | (206.1) | −5.6% | |
| Capital expenditure | (0.1) | 0.0 | (0.2) | (0.2) | (0.2) | 0.0 | +100.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | (125.8) | (145.2) | (153.3) | (169.9) | (195.3) | (206.1) | −5.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.