| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.2 | 6.4 | 7.4 | 8.0 | 8.0 | 8.4 | +4.6% | |
| Change in working capital | (31.7) | (36.6) | (72.5) | (123.1) | (148.2) | (361.1) | −143.6% | |
| Operating cash flow | (14.0) | (10.2) | (28.0) | (67.3) | (76.4) | (266.1) | −248.3% | |
| Capital expenditure | (20.5) | (49.6) | (5.1) | (11.6) | (4.1) | (62.2) | −1416.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (34.5) | (59.7) | (33.1) | (78.9) | (80.5) | (328.2) | −307.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.