| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 41.6 | 36.6 | 27.2 | 24.1 | 25.0 | 26.0 | +3.8% | |
| Change in working capital | (216.4) | (16.0) | (63.6) | (421.7) | (147.8) | (577.4) | −290.7% | |
| Operating cash flow | (90.9) | 50.5 | 57.3 | (223.0) | 7.4 | (283.3) | −3942.5% | |
| Capital expenditure | (17.5) | (10.3) | (11.2) | (39.4) | (47.8) | (85.2) | −78.1% | |
| Dividends paid | (2.0) | (2.0) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (108.4) | 40.1 | 46.2 | (262.4) | (40.5) | (368.5) | −810.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.