| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.2 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | −4.3% | |
| Change in working capital | 63.9 | (19.0) | (7.2) | (55.7) | (367.4) | (26.8) | +92.7% | |
| Operating cash flow | 51.3 | 26.4 | 7.4 | 0.4 | (298.5) | (30.4) | +89.8% | |
| Capital expenditure | (5.1) | (1.2) | (0.2) | (0.1) | (0.3) | (0.3) | +8.6% | |
| Dividends paid | 0.0 | 0.0 | (3.0) | (3.0) | (3.0) | 0.0 | +100.0% | |
| Free cash flow | 46.2 | 25.2 | 7.2 | 0.3 | (298.9) | (30.7) | +89.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.