| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 1.1 | 1.5 | 2.3 | 2.8 | 2.9 | 3.0 | +4.7% | |
| Change in working capital | (10.0) | (84.3) | 1.8 | (212.5) | (209.3) | 33.6 | +116.0% | |
| Operating cash flow | (7.1) | (40.0) | 42.1 | (144.1) | (126.8) | 87.0 | +168.6% | |
| Capital expenditure | (2.2) | (5.9) | (1.5) | (19.3) | (19.4) | (21.1) | −8.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | (9.2) | (46.0) | 40.5 | (163.4) | (146.2) | 65.9 | +145.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.