| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 0.3 | 0.3 | 0.5 | 0.8 | 1.0 | 0.8 | −26.4% | |
| Change in working capital | (10.1) | (85.5) | (29.2) | (417.2) | (708.2) | (189.6) | +73.2% | |
| Operating cash flow | 4.9 | (67.1) | 29.2 | (334.5) | (583.1) | 80.3 | +113.8% | |
| Capital expenditure | (1.1) | (3.7) | (1.7) | (5.4) | (1.5) | (0.3) | +77.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 3.8 | (70.8) | 27.6 | (339.8) | (583.9) | 79.9 | +113.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.