| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 33.2 | 31.2 | 22.8 | 8.0 | 5.5 | — | — | |
| Change in working capital | 61.9 | (369.7) | (31.4) | (834.3) | 166.2 | (382.0) | −329.8% | |
| Operating cash flow | 166.8 | (264.3) | 55.8 | (1,482.8) | 409.7 | 75.4 | −81.6% | |
| Capital expenditure | (12.7) | 0.0 | (10.0) | 0.0 | (0.4) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | 154.1 | (89.6) | 45.8 | — | 409.3 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.