| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 4.2 | 2.8 | 2.8 | 3.2 | 3.9 | 3.1 | −19.8% | |
| Change in working capital | (47.4) | (51.8) | (25.8) | (70.4) | (29.4) | (48.6) | −65.6% | |
| Operating cash flow | 18.9 | 26.8 | 25.7 | (26.8) | 58.9 | 75.3 | +27.8% | |
| Capital expenditure | (42.1) | (2.5) | (2.7) | (18.4) | (5.1) | (9.6) | −89.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (23.2) | 24.3 | 23.0 | (45.2) | 53.9 | 65.7 | +22.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.