| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.0 | 0.6 | 0.5 | 0.6 | 1.0 | 1.4 | +42.8% | |
| Change in working capital | (57.4) | (41.8) | (14.2) | (70.2) | (122.6) | (123.8) | −1.0% | |
| Operating cash flow | 3.2 | 35.2 | 87.3 | 44.4 | (80.1) | (73.6) | +8.2% | |
| Capital expenditure | (0.5) | (0.3) | (1.2) | (0.5) | (8.8) | (0.1) | +98.5% | |
| Dividends paid | 0.0 | (4.7) | (0.7) | (14.9) | (10.9) | (5.9) | +45.4% | |
| Free cash flow | 2.7 | 34.9 | 86.1 | 43.9 | (88.9) | (73.7) | +17.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.