| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.7 | 1.2 | 1.2 | 1.9 | 2.3 | 2.5 | +9.3% | |
| Change in working capital | (36.2) | (21.4) | (120.5) | (104.5) | (527.0) | 0.9 | +100.2% | |
| Operating cash flow | (2.9) | 30.8 | (67.8) | 35.8 | (323.5) | 289.4 | +189.5% | |
| Capital expenditure | (6.8) | (7.2) | (2.8) | 0.0 | 0.0 | (200.2) | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | (9.6) | 23.6 | (70.6) | 231.7 | 89.3 | 89.3 | +0.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.