| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 9.1 | 5.0 | 4.0 | 4.6 | 9.6 | 19.1 | +99.5% | |
| Change in working capital | 0.3 | 12.8 | 12.1 | (3.0) | (12.5) | (87.7) | −603.1% | |
| Operating cash flow | 4.7 | 2.3 | 3.6 | 2.1 | 56.5 | (32.1) | −156.9% | |
| Capital expenditure | (9.0) | (2.0) | (0.9) | (4.6) | (30.4) | (24.0) | +21.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (4.3) | 0.3 | 2.7 | (2.5) | 26.0 | (56.1) | −315.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.