| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 4.3 | 4.0 | 4.5 | 5.8 | 4.1 | 5.7 | +40.7% | |
| Change in working capital | 33.2 | (245.5) | (138.0) | (133.9) | 144.3 | (104.4) | −172.3% | |
| Operating cash flow | 25.4 | (236.8) | (135.6) | (116.9) | 159.7 | (24.1) | −115.1% | |
| Capital expenditure | (2.6) | (2.1) | (15.9) | (2.5) | (4.2) | (189.9) | −4447.2% | |
| Free cash flow | 22.8 | (239.0) | (151.6) | (119.4) | 155.5 | (214.0) | −237.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.