| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 6.3 | 8.2 | 7.3 | 10.9 | 10.4 | 10.3 | −1.3% | |
| Change in working capital | 328.4 | (42.5) | (466.7) | 42.5 | 0.1 | (7.5) | −5665.2% | |
| Operating cash flow | 431.0 | (15.7) | (427.8) | 75.4 | 30.2 | 89.4 | +195.8% | |
| Capital expenditure | (24.4) | (8.7) | (0.0) | (0.2) | 0.0 | (0.0) | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 406.6 | (24.4) | (427.8) | 75.1 | 30.2 | 89.4 | +195.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.