| INR millions | FY2019 | FY2020 | FY2021 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 9.8 | 10.1 | 0.2 | 9.3 | 11.9 | 15.9 | +34.2% | |
| Change in working capital | (34.9) | (28.6) | (35.9) | (242.1) | (565.4) | (601.6) | −6.4% | |
| Operating cash flow | (19.3) | (15.8) | (35.5) | 85.2 | (230.0) | (264.4) | −14.9% | |
| Capital expenditure | (0.3) | (0.3) | (0.1) | (17.8) | (30.4) | (154.6) | −409.2% | |
| Dividends paid | 0.0 | 0.0 | — | 0.0 | 0.0 | (23.6) | — | |
| Free cash flow | (19.6) | (16.1) | (35.6) | 67.5 | (253.8) | (375.0) | −47.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.