| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 29.8 | 21.7 | 13.9 | 5.4 | 3.3 | 4.0 | +18.3% | |
| Change in working capital | 778.0 | 137.8 | 126.4 | 13.3 | (21.4) | (156.6) | −630.6% | |
| Operating cash flow | 616.4 | 70.9 | 18.3 | (33.2) | 12.0 | (168.9) | −1512.0% | |
| Capital expenditure | (0.4) | (2.9) | (0.4) | (0.5) | (0.2) | (15.7) | −7747.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 616.0 | 68.0 | 17.9 | (33.8) | 11.8 | (184.6) | −1669.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.