| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 3.5 | 3.4 | 3.3 | 5.2 | 11.2 | 15.1 | +35.1% | |
| Change in working capital | (21.7) | 11.4 | (24.0) | (93.9) | (51.1) | (76.4) | −49.5% | |
| Operating cash flow | (16.5) | 10.8 | (9.3) | (31.9) | 21.1 | (1.6) | −107.6% | |
| Capital expenditure | (7.6) | (1.6) | (4.8) | (23.7) | (110.4) | (131.8) | −19.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Free cash flow | (21.8) | 9.2 | (11.1) | (55.6) | (89.3) | (124.6) | −39.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.