| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 10.6 | 11.7 | 12.1 | 20.4 | 24.0 | 25.2 | +5.0% | |
| Change in working capital | 109.3 | 69.6 | 65.3 | (187.6) | 189.4 | (27.4) | −114.5% | |
| Operating cash flow | 74.6 | 57.4 | (118.4) | (119.3) | 126.9 | (92.7) | −173.0% | |
| Capital expenditure | (19.9) | (23.6) | (25.1) | (27.5) | (23.7) | (25.8) | −8.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 54.6 | 33.9 | (143.4) | (146.7) | 103.2 | (118.5) | −214.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.