| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.3 | 2.0 | 3.0 | 5.1 | 7.8 | 6.4 | −19.0% | |
| Change in working capital | 8.9 | (8.1) | (27.2) | (81.1) | (195.0) | (171.7) | +12.0% | |
| Operating cash flow | 13.2 | (3.1) | (18.4) | (24.8) | (128.2) | (108.3) | +15.5% | |
| Capital expenditure | (2.1) | (0.5) | (10.1) | (27.2) | (33.8) | (17.9) | +46.9% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | 11.2 | (3.6) | (28.5) | (52.0) | (161.9) | (126.2) | +22.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.