| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.8 | 5.4 | 6.9 | 5.6 | 8.3 | 8.8 | +6.5% | |
| Change in working capital | 29.4 | (45.3) | (18.1) | (34.1) | (35.5) | (20.3) | +42.8% | |
| Operating cash flow | 62.9 | (24.7) | (1.0) | (11.5) | (4.9) | 10.6 | +314.5% | |
| Capital expenditure | (12.0) | (21.5) | (0.2) | (11.6) | (27.3) | (12.6) | +53.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 50.9 | (46.2) | (1.3) | (18.8) | (29.7) | 1.6 | +105.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.