| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 16.0 | 3.3 | 2.0 | 66.1 | 73.0 | 88.4 | +21.1% | |
| Change in working capital | 15.8 | 59.9 | (23.9) | (224.9) | (34.5) | 80.6 | +333.3% | |
| Operating cash flow | 33.2 | 85.1 | (0.5) | (40.6) | (174.2) | (65.5) | +62.4% | |
| Capital expenditure | (4.3) | (0.5) | (0.2) | (188.4) | (407.4) | (123.4) | +69.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 29.0 | 84.6 | (0.6) | (228.9) | (581.5) | (188.6) | +67.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.