| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.9 | 3.8 | 3.5 | 3.8 | 3.6 | 6.1 | +67.4% | |
| Change in working capital | 15.4 | (30.3) | (61.9) | (37.0) | 42.2 | (9.6) | −122.7% | |
| Operating cash flow | 21.3 | (24.6) | (51.7) | (3.1) | 56.3 | 4.9 | −91.4% | |
| Capital expenditure | 0.0 | 0.0 | (2.7) | (0.2) | (64.8) | (158.2) | −144.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 21.3 | (24.6) | (54.4) | (3.3) | (8.5) | (153.3) | −1709.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.