| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 40.8 | 38.1 | 26.4 | 17.7 | 6.3 | 12.8 | +101.7% | |
| Change in working capital | (28.7) | (103.4) | (6.2) | (44.4) | 33.3 | (8.3) | −124.9% | |
| Operating cash flow | (38.4) | (13.7) | (79.1) | (107.6) | 14.4 | 15.6 | +7.8% | |
| Capital expenditure | (3.3) | (17.3) | (8.2) | (2.4) | (29.9) | (9.0) | +70.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (41.7) | (31.1) | (87.3) | (110.0) | (15.4) | 6.6 | +142.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.