| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.2 | 2.5 | 5.5 | 2.8 | 3.0 | 3.2 | +6.3% | |
| Change in working capital | (63.4) | (11.1) | (24.4) | (34.3) | (41.3) | (140.7) | −241.1% | |
| Operating cash flow | (30.7) | 24.9 | 13.8 | (24.9) | (14.8) | (99.1) | −569.0% | |
| Capital expenditure | (6.3) | (14.4) | (8.6) | (6.6) | (1.6) | (1.7) | −8.3% | |
| Dividends paid | (1.6) | (5.3) | (5.3) | (2.4) | (1.6) | 0.0 | +100.0% | |
| Free cash flow | (37.0) | 11.4 | 5.2 | (31.5) | (16.4) | (100.9) | −514.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.