| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.9 | 4.6 | 4.7 | 4.9 | 6.3 | 6.5 | +4.1% | |
| Change in working capital | (1.3) | (23.8) | 8.3 | (72.3) | (145.0) | 63.7 | +144.0% | |
| Operating cash flow | 6.2 | (17.5) | 20.9 | (48.1) | (82.4) | 177.8 | +315.9% | |
| Capital expenditure | (11.4) | (21.7) | (25.9) | (8.8) | (49.0) | (197.2) | −302.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (5.1) | (39.2) | (5.0) | (54.8) | (91.5) | (19.4) | +78.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.