| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.6 | 4.7 | 3.0 | 5.6 | 8.3 | 7.3 | −12.8% | |
| Change in working capital | (114.3) | 183.3 | (307.8) | (24.2) | (121.7) | (153.9) | −26.4% | |
| Operating cash flow | (12.7) | 50.9 | (219.1) | 27.1 | (77.4) | (111.9) | −44.6% | |
| Capital expenditure | (4.6) | (5.9) | (0.8) | (22.9) | (7.5) | (8.5) | −13.0% | |
| Dividends paid | (2.4) | 0.0 | 0.0 | 0.0 | (10.4) | 0.0 | +100.0% | |
| Free cash flow | (17.2) | 45.0 | (219.8) | 4.2 | (84.9) | (120.3) | −41.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.