| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 42.3 | 37.3 | 32.6 | 31.9 | 37.6 | 39.8 | +5.9% | |
| Change in working capital | (47.5) | (12.8) | 142.6 | (42.3) | (243.9) | (418.3) | −71.5% | |
| Operating cash flow | 1.2 | 52.3 | 62.0 | 52.8 | (99.9) | (252.2) | −152.5% | |
| Capital expenditure | (10.0) | (6.2) | (11.4) | (41.2) | (94.0) | (164.0) | −74.5% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (8.8) | 46.2 | 50.5 | 17.1 | (190.9) | (397.7) | −108.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.