| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 6.2 | 2.2 | 1.7 | 10.2 | 18.1 | 39.2 | +116.2% | |
| Change in working capital | (17.7) | (8.9) | 94.0 | (239.3) | (1,593.6) | 766.7 | +148.1% | |
| Operating cash flow | 6.3 | 53.4 | 26.1 | (204.8) | (1,356.8) | 778.9 | +157.4% | |
| Capital expenditure | 0.0 | (3.2) | (5.2) | (170.7) | (147.3) | (64.5) | +56.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 6.3 | 50.1 | 21.0 | (375.5) | (1,504.1) | 714.4 | +147.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.