| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.0 | 2.1 | 2.0 | 2.1 | 5.3 | 6.2 | +16.3% | |
| Change in working capital | (88.6) | (27.9) | 14.7 | 85.1 | (317.7) | (290.8) | +8.4% | |
| Operating cash flow | (1.5) | 34.5 | 28.6 | 122.9 | (272.2) | (275.6) | −1.2% | |
| Capital expenditure | (12.6) | 0.0 | (48.5) | (37.7) | (14.4) | 0.0 | +100.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (14.1) | 34.5 | (19.9) | 85.2 | (286.6) | (275.6) | +3.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.