| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 7.0 | 7.6 | 7.3 | 12.9 | 25.2 | 17.9 | −29.0% | |
| Change in working capital | 52.7 | (149.5) | (75.1) | (255.5) | (92.7) | (168.6) | −81.9% | |
| Operating cash flow | 61.8 | (42.1) | (9.7) | (166.7) | 0.9 | (62.7) | −6946.4% | |
| Capital expenditure | (5.6) | (9.0) | (9.2) | (34.7) | (46.1) | (64.3) | −39.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | 56.2 | (51.1) | (18.9) | (201.4) | (45.2) | (127.0) | −181.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.